	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,956	£14,235	£14,520	£14,883	£15,255	£72,849
Total Expenses	£13,370	£13,448	£13,517	£13,595	£13,675	£67,605
Profit Before Tax	£586	£787	£1,003	£1,287	£1,580	£5,243
Profit After Tax	£475	£638	£812	£1,043	£1,280	£4,247
Change In Property Value	£9,300	£15,965	£20,116	£21,323	£18,835	£85,539
Net Return	£9,775	£16,603	£20,928	£22,366	£20,115	£89,786
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	9%	15%	19%	21%	19%	83%