	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,952	£15,176	£15,404	£15,789	£16,184	£77,505
Total Expenses	£13,952	£14,025	£14,088	£14,169	£14,251	£70,484
Profit Before Tax	£1,000	£1,152	£1,316	£1,620	£1,933	£7,021
Profit After Tax	£810	£933	£1,066	£1,313	£1,566	£5,687
Change In Property Value	£3,250	£9,848	£13,524	£15,823	£12,861	£55,305
Net Return	£4,060	£10,780	£14,590	£17,135	£14,426	£60,992
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	11%	14%	17%	14%	60%