	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,536	£16,784	£17,204	£17,634	£18,163	£86,320
Total Expenses	£14,961	£15,032	£15,117	£15,204	£15,299	£75,612
Profit Before Tax	£1,575	£1,752	£2,087	£2,430	£2,864	£10,708
Profit After Tax	£1,276	£1,419	£1,690	£1,968	£2,320	£8,673
Change In Property Value	£3	£3	£5,700	£10,175	£13,540	£29,420
Net Return	£1,279	£1,422	£7,391	£12,143	£15,859	£38,094
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	1%	2%	8%	14%	18%	43%