	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,672	£15,907	£16,305	£16,712	£17,214	£81,810
Total Expenses	£14,875	£14,944	£15,027	£15,111	£15,204	£75,161
Profit Before Tax	£797	£963	£1,278	£1,601	£2,010	£6,649
Profit After Tax	£646	£780	£1,035	£1,297	£1,628	£5,386
Change In Property Value	£7,125	£7,303	£13,474	£17,210	£19,807	£64,919
Net Return	£7,771	£8,083	£14,509	£18,506	£21,434	£70,304
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	9%	16%	21%	24%	80%