	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,200	£16,524	£16,854	£17,276	£17,708	£84,562
Total Expenses	£15,203	£15,285	£15,359	£15,443	£15,529	£76,821
Profit Before Tax	£997	£1,239	£1,495	£1,832	£2,178	£7,742
Profit After Tax	£808	£1,003	£1,211	£1,484	£1,765	£6,271
Change In Property Value	£10,800	£18,540	£23,360	£24,762	£21,873	£99,336
Net Return	£11,608	£19,543	£24,571	£26,246	£23,638	£105,606
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	9%	15%	19%	20%	18%	82%