	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,792	£16,029	£16,269	£16,676	£17,093	£81,859
Total Expenses	£15,130	£15,204	£15,269	£15,351	£15,436	£76,389
Profit Before Tax	£662	£825	£1,001	£1,325	£1,657	£5,470
Profit After Tax	£536	£668	£810	£1,073	£1,342	£4,431
Change In Property Value	£4	£7,180	£12,816	£17,055	£11,882	£48,937
Net Return	£540	£7,848	£13,627	£18,128	£13,224	£53,367
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	7%	12%	16%	12%	47%