	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,460	£17,722	£17,988	£18,437	£18,898	£90,505
Total Expenses	£16,230	£16,306	£16,374	£16,460	£16,549	£81,919
Profit Before Tax	£1,230	£1,416	£1,614	£1,977	£2,349	£8,586
Profit After Tax	£996	£1,147	£1,307	£1,601	£1,903	£6,955
Change In Property Value	£4	£7,760	£13,852	£18,433	£12,841	£52,890
Net Return	£1,000	£8,907	£15,159	£20,034	£14,744	£59,845
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	48%