	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,596	£19,890	£20,387	£20,897	£21,524	£102,294
Total Expenses	£17,846	£17,921	£18,014	£18,109	£18,214	£90,104
Profit Before Tax	£1,750	£1,969	£2,373	£2,788	£3,310	£12,190
Profit After Tax	£1,418	£1,595	£1,922	£2,258	£2,681	£9,874
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£1,421	£1,598	£8,922	£14,754	£19,308	£46,004
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	13%	17%	41%