	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,740	£16,991	£17,416	£17,851	£18,387	£87,385
Total Expenses	£15,575	£15,646	£15,731	£15,818	£15,915	£78,684
Profit Before Tax	£1,165	£1,345	£1,685	£2,033	£2,472	£8,701
Profit After Tax	£944	£1,090	£1,365	£1,647	£2,002	£7,048
Change In Property Value	£5,999	£6,119	£12,483	£16,228	£17,039	£57,867
Net Return	£6,943	£7,209	£13,847	£17,874	£19,041	£64,915
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	7%	8%	15%	19%	20%	69%