	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,644	£16,894	£17,147	£17,576	£18,015	£86,276
Total Expenses	£15,569	£15,644	£15,710	£15,795	£15,882	£78,600
Profit Before Tax	£1,075	£1,250	£1,437	£1,781	£2,133	£7,675
Profit After Tax	£871	£1,012	£1,164	£1,442	£1,728	£6,217
Change In Property Value	£4	£7,400	£13,209	£17,578	£12,246	£50,436
Net Return	£874	£8,412	£14,373	£19,020	£13,974	£56,653
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	48%