	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,036	£18,307	£18,581	£19,046	£19,522	£93,491
Total Expenses	£16,995	£17,072	£17,141	£17,229	£17,319	£85,757
Profit Before Tax	£1,041	£1,234	£1,440	£1,817	£2,202	£7,734
Profit After Tax	£843	£1,000	£1,167	£1,471	£1,784	£6,265
Change In Property Value	£4	£8,200	£14,637	£19,478	£13,570	£55,889
Net Return	£847	£9,200	£15,804	£20,949	£15,354	£62,153
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	47%