	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,744	£15,980	£16,220	£16,625	£17,041	£81,610
Total Expenses	£14,353	£14,427	£14,492	£14,574	£14,658	£72,503
Profit Before Tax	£1,391	£1,554	£1,728	£2,051	£2,383	£9,107
Profit After Tax	£1,127	£1,258	£1,400	£1,662	£1,930	£7,377
Change In Property Value	£3	£6,700	£11,960	£15,915	£11,087	£45,665
Net Return	£1,130	£7,958	£13,360	£17,576	£13,017	£53,042
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	8%	13%	17%	12%	50%