	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	£18,330	£18,370	£18,431	£18,493	£18,566	£92,190
Profit Before Tax	£1,266	£1,519	£1,956	£2,404	£2,958	£10,104
Profit After Tax	£1,026	£1,231	£1,585	£1,947	£2,396	£8,184
Change In Property Value	£4,000	£4,040	£12,241	£16,811	£19,669	£56,762
Net Return	£5,026	£5,271	£13,826	£18,758	£22,065	£64,946
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	4%	4%	11%	15%	17%	51%