	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,508	£11,681	£11,856	£12,152	£12,456	£59,653
Total Expenses	£11,142	£11,172	£11,200	£11,240	£11,281	£56,036
Profit Before Tax	£366	£508	£656	£912	£1,175	£3,617
Profit After Tax	£296	£412	£531	£739	£952	£2,930
Change In Property Value	£8,850	£16,712	£19,234	£20,388	£16,208	£81,391
Net Return	£9,146	£17,124	£19,765	£21,127	£17,160	£84,321
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	10%	19%	22%	23%	19%	92%