	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,428	£16,674	£16,925	£17,348	£17,781	£85,156
Total Expenses	£15,387	£15,461	£15,527	£15,611	£15,697	£77,684
Profit Before Tax	£1,041	£1,213	£1,397	£1,736	£2,084	£7,472
Profit After Tax	£843	£983	£1,132	£1,406	£1,688	£6,052
Change In Property Value	£4	£7,300	£13,031	£17,340	£12,080	£49,755
Net Return	£847	£8,283	£14,162	£18,746	£13,768	£55,807
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	48%