	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,880	£18,148	£18,602	£19,067	£19,639	£93,336
Total Expenses	£16,682	£16,755	£16,844	£16,934	£17,034	£84,249
Profit Before Tax	£1,198	£1,393	£1,758	£2,133	£2,605	£9,087
Profit After Tax	£970	£1,128	£1,424	£1,728	£2,110	£7,361
Change In Property Value	£9,750	£10,043	£18,964	£21,825	£23,135	£83,716
Net Return	£10,720	£11,171	£20,388	£23,553	£25,245	£91,077
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	10%	11%	20%	23%	25%	89%