	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,944	£17,198	£17,628	£18,069	£18,611	£88,450
Total Expenses	£15,914	£15,986	£16,072	£16,160	£16,256	£80,388
Profit Before Tax	£1,030	£1,212	£1,556	£1,909	£2,354	£8,062
Profit After Tax	£834	£982	£1,261	£1,546	£1,907	£6,530
Change In Property Value	£6,160	£6,283	£12,818	£16,663	£17,496	£59,420
Net Return	£6,994	£7,265	£14,078	£18,210	£19,403	£65,951
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	7%	8%	15%	19%	20%	68%