	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,840	£16,078	£16,319	£16,727	£17,145	£82,108
Total Expenses	£14,202	£14,276	£14,341	£14,423	£14,508	£71,749
Profit Before Tax	£1,638	£1,802	£1,978	£2,303	£2,637	£10,359
Profit After Tax	£1,327	£1,460	£1,602	£1,866	£2,136	£8,391
Change In Property Value	£3	£6,600	£11,781	£15,677	£10,922	£44,984
Net Return	£1,330	£8,060	£13,383	£17,543	£13,058	£53,375
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	8%	13%	17%	13%	51%