	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,348	£15,578	£15,968	£16,367	£16,858	£80,119
Total Expenses	£14,445	£14,514	£14,596	£14,680	£14,772	£73,008
Profit Before Tax	£903	£1,064	£1,371	£1,687	£2,086	£7,110
Profit After Tax	£731	£862	£1,111	£1,366	£1,690	£5,759
Change In Property Value	£5,500	£5,610	£11,444	£14,878	£15,622	£53,054
Net Return	£6,231	£6,472	£12,555	£16,244	£17,311	£58,813
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	7%	8%	15%	19%	20%	69%