	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,672	£15,907	£16,305	£16,712	£17,214	£81,810
Total Expenses	£14,875	£14,944	£15,027	£15,111	£15,204	£75,161
Profit Before Tax	£797	£963	£1,278	£1,601	£2,010	£6,649
Profit After Tax	£646	£780	£1,035	£1,297	£1,628	£5,386
Change In Property Value	£5,700	£5,814	£11,861	£15,419	£16,190	£54,983
Net Return	£6,346	£6,594	£12,896	£16,715	£17,817	£60,368
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	7%	7%	15%	19%	20%	68%