	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,300	£15,529	£15,762	£16,157	£16,560	£79,309
Total Expenses	£14,470	£14,542	£14,607	£14,688	£14,771	£73,078
Profit Before Tax	£831	£987	£1,156	£1,469	£1,789	£6,231
Profit After Tax	£673	£800	£936	£1,190	£1,449	£5,047
Change In Property Value	£3	£6,800	£12,138	£16,152	£11,253	£46,347
Net Return	£676	£7,600	£13,074	£17,342	£12,702	£51,394
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	48%