	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,204	£18,477	£18,939	£19,412	£19,995	£95,027
Total Expenses	£16,207	£16,245	£16,302	£16,361	£16,430	£81,545
Profit Before Tax	£1,997	£2,232	£2,637	£3,052	£3,565	£13,483
Profit After Tax	£1,618	£1,808	£2,136	£2,472	£2,888	£10,921
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£1,621	£1,811	£9,136	£14,967	£19,515	£47,051
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	1%	2%	8%	13%	18%	42%