	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,480	£18,757	£19,039	£19,515	£20,002	£95,793
Total Expenses	£17,362	£17,439	£17,508	£17,598	£17,689	£87,596
Profit Before Tax	£1,119	£1,318	£1,530	£1,917	£2,313	£8,197
Profit After Tax	£906	£1,068	£1,239	£1,553	£1,874	£6,639
Change In Property Value	£4	£8,400	£14,994	£19,953	£13,901	£57,252
Net Return	£910	£9,468	£16,234	£21,505	£15,774	£63,891
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	47%