	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,248	£16,492	£16,904	£17,327	£17,846	£84,817
Total Expenses	£15,019	£15,055	£15,107	£15,160	£15,223	£75,564
Profit Before Tax	£1,229	£1,437	£1,797	£2,166	£2,624	£9,252
Profit After Tax	£995	£1,164	£1,456	£1,755	£2,125	£7,494
Change In Property Value	£3,250	£3,283	£9,946	£13,659	£15,981	£46,119
Net Return	£4,245	£4,446	£11,402	£15,414	£18,106	£53,613
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	4%	11%	15%	18%	52%