	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,924	£13,118	£13,315	£13,647	£13,989	£66,993
Total Expenses	£12,141	£12,210	£12,271	£12,346	£12,422	£61,389
Profit Before Tax	£783	£908	£1,044	£1,302	£1,566	£5,603
Profit After Tax	£635	£735	£846	£1,054	£1,269	£4,539
Change In Property Value	£3	£5,500	£9,818	£13,064	£9,102	£37,486
Net Return	£637	£6,235	£10,663	£14,119	£10,370	£42,025
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	13%	17%	12%	50%