	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,684	£15,919	£16,317	£16,725	£17,227	£81,873
Total Expenses	£14,677	£14,747	£14,830	£14,914	£15,007	£74,176
Profit Before Tax	£1,007	£1,172	£1,488	£1,811	£2,220	£7,697
Profit After Tax	£815	£950	£1,205	£1,467	£1,798	£6,235
Change In Property Value	£3	£3	£5,600	£9,996	£13,302	£28,904
Net Return	£818	£952	£6,805	£11,463	£15,100	£35,139
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	8%	13%	17%	41%