	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,696	£18,976	£19,261	£19,743	£20,236	£96,912
Total Expenses	£17,542	£17,620	£17,690	£17,780	£17,872	£88,504
Profit Before Tax	£1,154	£1,356	£1,571	£1,963	£2,364	£8,408
Profit After Tax	£934	£1,098	£1,273	£1,590	£1,915	£6,810
Change In Property Value	£4	£8,499	£15,171	£20,188	£14,064	£57,927
Net Return	£939	£9,597	£16,444	£21,778	£15,979	£64,737
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	47%