	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,004	£14,214	£14,569	£14,934	£15,382	£73,103
Total Expenses	£13,319	£13,386	£13,465	£13,545	£13,632	£67,347
Profit Before Tax	£685	£828	£1,105	£1,389	£1,749	£5,755
Profit After Tax	£555	£671	£895	£1,125	£1,417	£4,662
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£557	£673	£5,895	£10,050	£13,294	£30,469
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	8%	13%	17%	40%