	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,328	£17,588	£17,852	£18,298	£18,755	£89,821
Total Expenses	£16,120	£16,196	£16,264	£16,350	£16,438	£81,368
Profit Before Tax	£1,208	£1,392	£1,588	£1,948	£2,317	£8,453
Profit After Tax	£978	£1,127	£1,286	£1,578	£1,877	£6,847
Change In Property Value	£4	£7,700	£13,745	£18,290	£12,742	£52,481
Net Return	£982	£8,827	£15,031	£19,868	£14,619	£59,328
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	48%