	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,408	£15,639	£15,874	£16,271	£16,677	£79,869
Total Expenses	£14,319	£14,393	£14,457	£14,539	£14,622	£72,329
Profit Before Tax	£1,089	£1,247	£1,417	£1,732	£2,055	£7,539
Profit After Tax	£882	£1,010	£1,148	£1,403	£1,665	£6,107
Change In Property Value	£3,350	£10,151	£13,940	£16,310	£13,256	£57,007
Net Return	£4,232	£11,160	£15,088	£17,713	£14,921	£63,114
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	11%	14%	17%	14%	60%