	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,672	£15,907	£16,305	£16,712	£17,214	£81,810
Total Expenses	£14,478	£14,547	£14,630	£14,715	£14,807	£73,177
Profit Before Tax	£1,194	£1,360	£1,675	£1,998	£2,406	£8,633
Profit After Tax	£967	£1,101	£1,357	£1,618	£1,949	£6,992
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£970	£1,104	£6,857	£11,436	£15,014	£35,380
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	18%	42%