	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,744	£15,980	£16,220	£16,625	£17,041	£81,610
Total Expenses	£14,834	£14,908	£14,973	£15,055	£15,139	£74,909
Profit Before Tax	£910	£1,073	£1,247	£1,570	£1,902	£6,702
Profit After Tax	£737	£869	£1,010	£1,272	£1,540	£5,428
Change In Property Value	£3	£6,999	£12,493	£16,625	£11,582	£47,703
Net Return	£741	£7,868	£13,504	£17,897	£13,123	£53,132
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	48%