	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,756	£15,992	£16,232	£16,638	£17,054	£81,673
Total Expenses	£14,141	£14,177	£14,212	£14,263	£14,315	£71,108
Profit Before Tax	£1,615	£1,815	£2,021	£2,375	£2,739	£10,565
Profit After Tax	£1,308	£1,470	£1,637	£1,924	£2,219	£8,558
Change In Property Value	£5,625	£13,322	£17,728	£20,584	£15,129	£72,387
Net Return	£6,933	£14,792	£19,364	£22,508	£17,348	£80,945
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	6%	12%	16%	19%	14%	68%