	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,908	£17,162	£17,419	£17,855	£18,301	£87,644
Total Expenses	£15,515	£15,590	£15,657	£15,743	£15,830	£78,335
Profit Before Tax	£1,393	£1,571	£1,762	£2,112	£2,471	£9,309
Profit After Tax	£1,128	£1,273	£1,427	£1,711	£2,002	£7,540
Change In Property Value	£4	£7,350	£13,120	£17,459	£12,163	£50,095
Net Return	£1,132	£8,623	£14,547	£19,169	£14,164	£57,636
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	49%