	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,256	£14,470	£14,687	£15,054	£15,430	£73,897
Total Expenses	£13,398	£13,470	£13,532	£13,611	£13,691	£67,702
Profit Before Tax	£858	£1,000	£1,155	£1,443	£1,739	£6,195
Profit After Tax	£695	£810	£935	£1,169	£1,409	£5,018
Change In Property Value	£3	£6,199	£11,065	£14,725	£10,258	£42,251
Net Return	£698	£7,009	£12,001	£15,894	£11,667	£47,268
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	49%