	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,364	£17,624	£18,065	£18,517	£19,072	£90,642
Total Expenses	£16,036	£16,108	£16,195	£16,284	£16,382	£81,004
Profit Before Tax	£1,328	£1,517	£1,870	£2,233	£2,690	£9,639
Profit After Tax	£1,076	£1,229	£1,515	£1,809	£2,179	£7,807
Change In Property Value	£3	£3	£6,200	£11,067	£14,727	£32,001
Net Return	£1,079	£1,232	£7,715	£12,876	£16,906	£39,808
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	17%	41%