	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,236	£16,480	£16,892	£17,314	£17,833	£84,754
Total Expenses	£14,733	£14,803	£14,887	£14,973	£15,068	£74,464
Profit Before Tax	£1,503	£1,677	£2,004	£2,341	£2,765	£10,290
Profit After Tax	£1,218	£1,358	£1,624	£1,896	£2,240	£8,335
Change In Property Value	£3	£3	£5,600	£9,996	£13,302	£28,904
Net Return	£1,221	£1,361	£7,224	£11,892	£15,542	£37,239
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	1%	2%	8%	14%	18%	43%