	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,360	£15,590	£15,980	£16,380	£16,871	£80,181
Total Expenses	£14,732	£14,767	£14,816	£14,867	£14,927	£74,109
Profit Before Tax	£628	£824	£1,164	£1,512	£1,944	£6,072
Profit After Tax	£509	£667	£943	£1,225	£1,575	£4,919
Change In Property Value	£3	£3	£6,400	£11,424	£15,202	£33,033
Net Return	£512	£671	£7,343	£12,649	£16,777	£37,952
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	13%	17%	38%