	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,056	£13,317	£13,583	£13,923	£14,271	£68,151
Total Expenses	£12,636	£12,712	£12,780	£12,856	£12,933	£63,918
Profit Before Tax	£420	£605	£803	£1,067	£1,338	£4,233
Profit After Tax	£340	£490	£651	£864	£1,084	£3,428
Change In Property Value	£8,700	£14,935	£18,818	£19,947	£17,620	£80,020
Net Return	£9,040	£15,425	£19,469	£20,812	£18,704	£83,449
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	9%	15%	19%	21%	19%	83%