	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,952	£15,176	£15,556	£15,945	£16,423	£78,051
Total Expenses	£14,128	£14,197	£14,277	£14,360	£14,451	£71,413
Profit Before Tax	£824	£980	£1,278	£1,584	£1,972	£6,639
Profit After Tax	£667	£794	£1,035	£1,283	£1,598	£5,377
Change In Property Value	£5,360	£5,467	£11,153	£14,499	£15,224	£51,703
Net Return	£6,027	£6,261	£12,188	£15,782	£16,821	£57,080
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	7%	8%	15%	19%	20%	69%