	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,400	£20,706	£21,224	£21,754	£22,407	£106,491
Total Expenses	£19,315	£19,391	£19,486	£19,583	£19,691	£97,467
Profit Before Tax	£1,085	£1,315	£1,737	£2,171	£2,716	£9,024
Profit After Tax	£879	£1,065	£1,407	£1,759	£2,200	£7,309
Change In Property Value	£3,850	£3,889	£11,782	£16,181	£18,932	£54,633
Net Return	£4,729	£4,953	£13,189	£17,939	£21,131	£61,943
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	4%	11%	15%	17%	50%