	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,696	£18,976	£19,261	£19,743	£20,236	£96,912
Total Expenses	£17,544	£17,622	£17,691	£17,781	£17,873	£88,512
Profit Before Tax	£1,152	£1,354	£1,570	£1,961	£2,363	£8,400
Profit After Tax	£933	£1,097	£1,271	£1,589	£1,914	£6,804
Change In Property Value	£4	£8,500	£15,173	£20,190	£14,066	£57,933
Net Return	£937	£9,597	£16,444	£21,779	£15,980	£64,737
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	47%