	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,500	£16,830	£17,251	£17,682	£18,124	£86,387
Total Expenses	£15,553	£15,632	£15,717	£15,804	£15,890	£78,594
Profit Before Tax	£948	£1,199	£1,534	£1,878	£2,234	£7,792
Profit After Tax	£767	£971	£1,243	£1,522	£1,809	£6,312
Change In Property Value	£9,000	£9,270	£15,914	£20,051	£21,254	£75,489
Net Return	£9,767	£10,241	£17,156	£21,573	£23,063	£81,800
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	10%	16%	21%	22%	78%