	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,656	£16,906	£17,159	£17,588	£18,028	£86,338
Total Expenses	£15,570	£15,645	£15,712	£15,796	£15,883	£78,607
Profit Before Tax	£1,086	£1,261	£1,448	£1,792	£2,145	£7,731
Profit After Tax	£879	£1,021	£1,173	£1,452	£1,738	£6,262
Change In Property Value	£4	£7,400	£13,209	£17,578	£12,246	£50,436
Net Return	£883	£8,421	£14,382	£19,029	£13,983	£56,698
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	48%