	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,300	£15,529	£15,762	£16,157	£16,560	£79,309
Total Expenses	£14,468	£14,541	£14,605	£14,686	£14,769	£73,070
Profit Before Tax	£832	£989	£1,157	£1,470	£1,791	£6,239
Profit After Tax	£674	£801	£937	£1,191	£1,451	£5,054
Change In Property Value	£3	£6,799	£12,136	£16,150	£11,251	£46,340
Net Return	£677	£7,600	£13,074	£17,341	£12,702	£51,394
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	48%