	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,972	£16,212	£16,455	£16,866	£17,288	£82,792
Total Expenses	£15,018	£15,092	£15,157	£15,240	£15,325	£75,831
Profit Before Tax	£954	£1,120	£1,298	£1,626	£1,963	£6,961
Profit After Tax	£773	£907	£1,051	£1,317	£1,590	£5,639
Change In Property Value	£4	£7,099	£12,672	£16,863	£11,748	£48,385
Net Return	£777	£8,006	£13,723	£18,180	£13,338	£54,023
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	48%