	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,300	£18,666	£19,133	£19,611	£20,101	£95,811
Total Expenses	£16,724	£16,807	£16,897	£16,988	£17,080	£84,496
Profit Before Tax	£1,576	£1,859	£2,236	£2,623	£3,021	£11,315
Profit After Tax	£1,276	£1,506	£1,811	£2,124	£2,447	£9,165
Change In Property Value	£6,500	£6,630	£13,525	£17,583	£20,308	£64,546
Net Return	£7,776	£8,136	£15,336	£19,707	£22,755	£73,711
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	4%	5%	9%	11%	13%	42%