	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,500	£16,747	£17,166	£17,595	£18,123	£86,132
Total Expenses	£15,552	£15,623	£15,708	£15,795	£15,890	£78,568
Profit Before Tax	£948	£1,124	£1,458	£1,801	£2,233	£7,564
Profit After Tax	£768	£911	£1,181	£1,459	£1,809	£6,127
Change In Property Value	£6,000	£6,120	£12,485	£16,230	£17,041	£57,876
Net Return	£6,768	£7,031	£13,666	£17,689	£18,850	£64,003
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	7%	8%	15%	19%	20%	68%