	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,120	£15,347	£15,730	£16,124	£16,607	£78,928
Total Expenses	£14,423	£14,491	£14,573	£14,656	£14,747	£72,889
Profit Before Tax	£697	£855	£1,158	£1,468	£1,861	£6,039
Profit After Tax	£565	£693	£938	£1,189	£1,507	£4,892
Change In Property Value	£5,500	£5,610	£11,444	£14,878	£15,622	£53,054
Net Return	£6,065	£6,303	£12,382	£16,067	£17,129	£57,945
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	7%	7%	15%	19%	20%	68%