	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,924	£16,163	£16,405	£16,815	£17,236	£82,543
Total Expenses	£14,049	£14,123	£14,188	£14,271	£14,356	£70,988
Profit Before Tax	£1,875	£2,040	£2,217	£2,544	£2,880	£11,555
Profit After Tax	£1,519	£1,652	£1,796	£2,061	£2,333	£9,360
Change In Property Value	£3	£6,500	£11,603	£15,440	£10,756	£44,302
Net Return	£1,522	£8,152	£13,398	£17,501	£13,089	£53,662
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	8%	13%	17%	13%	52%