	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,872	£17,125	£17,382	£17,817	£18,262	£87,457
Total Expenses	£15,753	£15,828	£15,895	£15,980	£16,067	£79,523
Profit Before Tax	£1,119	£1,297	£1,487	£1,836	£2,195	£7,934
Profit After Tax	£907	£1,051	£1,205	£1,487	£1,778	£6,427
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£910	£8,551	£14,592	£19,303	£14,189	£57,545
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	48%