	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,376	£17,637	£17,901	£18,349	£18,807	£90,070
Total Expenses	£16,447	£16,523	£16,590	£16,677	£16,765	£83,002
Profit Before Tax	£929	£1,114	£1,311	£1,672	£2,042	£7,068
Profit After Tax	£753	£902	£1,062	£1,354	£1,654	£5,725
Change In Property Value	£4	£7,900	£14,102	£18,765	£13,073	£53,844
Net Return	£757	£8,802	£15,164	£20,119	£14,727	£59,569
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	47%