	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,756	£16,071	£16,393	£16,802	£17,222	£82,244
Total Expenses	£14,837	£14,918	£14,992	£15,074	£15,159	£74,980
Profit Before Tax	£919	£1,153	£1,401	£1,728	£2,063	£7,264
Profit After Tax	£745	£934	£1,135	£1,400	£1,671	£5,884
Change In Property Value	£10,500	£18,025	£22,712	£24,074	£21,266	£96,576
Net Return	£11,245	£18,959	£23,846	£25,474	£22,937	£102,460
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	9%	15%	19%	20%	18%	82%