	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,496	£17,758	£18,202	£18,657	£19,217	£91,331
Total Expenses	£16,136	£16,174	£16,229	£16,285	£16,352	£81,175
Profit Before Tax	£1,360	£1,585	£1,974	£2,372	£2,865	£10,156
Profit After Tax	£1,102	£1,284	£1,599	£1,922	£2,321	£8,227
Change In Property Value	£3,500	£3,535	£10,711	£14,710	£17,211	£49,666
Net Return	£4,602	£4,819	£12,310	£16,631	£19,531	£57,893
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	4%	11%	15%	18%	52%