	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,372	£12,619	£12,872	£13,194	£13,523	£64,580
Total Expenses	£12,085	£12,160	£12,226	£12,300	£12,376	£61,148
Profit Before Tax	£287	£459	£646	£893	£1,148	£3,432
Profit After Tax	£232	£372	£523	£724	£929	£2,780
Change In Property Value	£8,250	£14,163	£17,845	£18,915	£16,709	£75,881
Net Return	£8,482	£14,535	£18,368	£19,639	£17,638	£78,662
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	9%	15%	19%	21%	19%	83%