	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,508	£14,726	£15,094	£15,471	£15,935	£75,734
Total Expenses	£13,766	£13,834	£13,914	£13,995	£14,085	£69,594
Profit Before Tax	£742	£892	£1,180	£1,476	£1,851	£6,140
Profit After Tax	£601	£722	£956	£1,195	£1,499	£4,973
Change In Property Value	£5,200	£5,304	£10,820	£14,066	£14,770	£50,160
Net Return	£5,801	£6,026	£11,776	£15,261	£16,269	£55,133
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	7%	8%	15%	19%	20%	69%