	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,084	£15,310	£15,540	£15,928	£16,327	£78,189
Total Expenses	£14,062	£14,134	£14,198	£14,279	£14,362	£71,035
Profit Before Tax	£1,022	£1,176	£1,342	£1,649	£1,965	£7,154
Profit After Tax	£828	£952	£1,087	£1,336	£1,592	£5,795
Change In Property Value	£3	£6,560	£11,710	£15,582	£10,856	£44,711
Net Return	£831	£7,512	£12,796	£16,918	£12,447	£50,506
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	49%