	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,552	£18,830	£19,301	£19,784	£20,377	£96,844
Total Expenses	£17,741	£17,815	£17,905	£17,997	£18,099	£89,559
Profit Before Tax	£811	£1,015	£1,396	£1,786	£2,278	£7,285
Profit After Tax	£657	£822	£1,131	£1,447	£1,845	£5,901
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£660	£826	£8,131	£13,942	£18,472	£42,031
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	13%	17%	38%