	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,948	£16,187	£16,592	£17,007	£17,517	£83,251
Total Expenses	£14,505	£14,575	£14,659	£14,744	£14,838	£73,321
Profit Before Tax	£1,443	£1,612	£1,933	£2,263	£2,679	£9,929
Profit After Tax	£1,168	£1,306	£1,566	£1,833	£2,170	£8,043
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£1,171	£1,308	£7,066	£11,650	£15,235	£36,431
Return From Rental Income (%)	1%	2%	2%	2%	3%	9%
Total Net Return (%)	1%	2%	8%	14%	18%	43%