	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,572	£16,821	£17,241	£17,672	£18,202	£86,508
Total Expenses	£15,052	£15,088	£15,141	£15,195	£15,258	£75,734
Profit Before Tax	£1,520	£1,733	£2,100	£2,477	£2,944	£10,775
Profit After Tax	£1,232	£1,403	£1,701	£2,007	£2,384	£8,727
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£1,235	£1,407	£8,201	£13,609	£17,824	£42,277
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	13%	17%	41%