	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,396	£15,627	£15,861	£16,258	£16,664	£79,806
Total Expenses	£14,427	£14,463	£14,496	£14,546	£14,598	£72,530
Profit Before Tax	£969	£1,164	£1,365	£1,712	£2,067	£7,277
Profit After Tax	£785	£943	£1,106	£1,386	£1,674	£5,894
Change In Property Value	£3,850	£11,666	£16,021	£18,744	£15,235	£65,515
Net Return	£4,635	£12,609	£17,126	£20,130	£16,909	£71,409
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	4%	10%	14%	16%	14%	58%