	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	£3,500	£3,535	£10,711	£14,710	£17,211	£49,666
Net Return	£5,118	£5,343	£12,847	£17,182	£20,098	£60,587
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	5%	5%	12%	15%	18%	55%