	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,048	£15,274	£15,656	£16,047	£16,528	£78,553
Total Expenses	£13,709	£13,743	£13,792	£13,842	£13,901	£68,987
Profit Before Tax	£1,339	£1,531	£1,864	£2,205	£2,628	£9,566
Profit After Tax	£1,085	£1,240	£1,510	£1,786	£2,128	£7,748
Change In Property Value	£10,325	£10,686	£17,381	£20,004	£21,204	£79,599
Net Return	£11,410	£11,926	£18,890	£21,790	£23,332	£87,348
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	12%	13%	21%	24%	25%	95%