	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,924	£16,163	£16,567	£16,981	£17,491	£83,125
Total Expenses	£14,987	£15,022	£15,073	£15,126	£15,187	£75,395
Profit Before Tax	£937	£1,141	£1,494	£1,855	£2,303	£7,730
Profit After Tax	£759	£924	£1,210	£1,503	£1,866	£6,261
Change In Property Value	£3,250	£3,283	£9,946	£13,659	£15,981	£46,119
Net Return	£4,009	£4,206	£11,156	£15,162	£17,847	£52,380
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	4%	11%	15%	17%	51%