	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,500	£16,747	£16,999	£17,424	£17,859	£85,529
Total Expenses	£15,716	£15,790	£15,856	£15,941	£16,027	£79,330
Profit Before Tax	£784	£957	£1,142	£1,483	£1,832	£6,199
Profit After Tax	£635	£775	£925	£1,201	£1,484	£5,021
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£639	£8,275	£14,313	£19,016	£13,895	£56,139
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	7%	12%	16%	12%	47%