	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,800	£14,076	£14,358	£14,716	£15,084	£72,034
Total Expenses	£13,033	£13,110	£13,179	£13,257	£13,336	£65,915
Profit Before Tax	£768	£966	£1,178	£1,459	£1,748	£6,119
Profit After Tax	£622	£782	£954	£1,182	£1,416	£4,956
Change In Property Value	£9,000	£15,450	£19,467	£20,635	£18,228	£82,780
Net Return	£9,622	£16,232	£20,421	£21,817	£19,643	£87,736
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	9%	16%	20%	21%	19%	84%