	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£16,066	£16,103	£16,156	£16,211	£16,275	£80,812
Profit Before Tax	£734	£949	£1,322	£1,704	£2,177	£6,886
Profit After Tax	£594	£769	£1,071	£1,380	£1,764	£5,578
Change In Property Value	£3,500	£3,535	£10,711	£14,710	£17,211	£49,666
Net Return	£4,094	£4,304	£11,782	£16,090	£18,974	£55,244
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	4%	4%	11%	14%	17%	50%