	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,944	£17,198	£17,456	£17,893	£18,340	£87,831
Total Expenses	£16,082	£16,157	£16,224	£16,309	£16,397	£81,169
Profit Before Tax	£862	£1,041	£1,232	£1,583	£1,943	£6,661
Profit After Tax	£698	£843	£998	£1,282	£1,574	£5,396
Change In Property Value	£4	£7,700	£13,745	£18,290	£12,742	£52,481
Net Return	£702	£8,543	£14,743	£19,572	£14,316	£57,877
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	7%	12%	16%	12%	47%