	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,440	£16,687	£17,104	£17,531	£18,057	£85,819
Total Expenses	£15,503	£15,574	£15,658	£15,745	£15,840	£78,319
Profit Before Tax	£937	£1,113	£1,446	£1,787	£2,217	£7,500
Profit After Tax	£759	£902	£1,171	£1,447	£1,796	£6,075
Change In Property Value	£5,978	£6,098	£12,439	£16,171	£16,979	£57,665
Net Return	£6,737	£6,999	£13,610	£17,618	£18,775	£63,739
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	7%	8%	15%	19%	20%	68%