	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,800	£17,052	£17,308	£17,740	£18,184	£87,084
Total Expenses	£15,694	£15,731	£15,767	£15,821	£15,876	£78,888
Profit Before Tax	£1,107	£1,321	£1,541	£1,920	£2,308	£8,196
Profit After Tax	£896	£1,070	£1,248	£1,555	£1,870	£6,639
Change In Property Value	£8,400	£17,136	£22,277	£23,391	£17,192	£88,396
Net Return	£9,296	£18,206	£23,525	£24,946	£19,062	£95,034
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	7%	13%	17%	18%	14%	70%