	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	£2,950	£8,939	£12,276	£14,362	£11,673	£50,200
Net Return	£3,246	£9,350	£12,807	£15,101	£12,625	£53,130
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	4%	10%	14%	16%	14%	58%