	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,716	£13,922	£14,270	£14,627	£15,065	£71,599
Total Expenses	£13,092	£13,159	£13,236	£13,316	£13,402	£66,205
Profit Before Tax	£624	£763	£1,033	£1,311	£1,663	£5,394
Profit After Tax	£505	£618	£837	£1,062	£1,347	£4,369
Change In Property Value	£2	£2	£4,900	£8,747	£11,639	£25,291
Net Return	£508	£621	£5,737	£9,808	£12,986	£29,660
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	8%	13%	17%	40%