	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,644	£13,917	£14,195	£14,550	£14,914	£71,220
Total Expenses	£13,339	£13,416	£13,485	£13,562	£13,641	£67,443
Profit Before Tax	£305	£501	£710	£988	£1,273	£3,777
Profit After Tax	£247	£406	£575	£800	£1,031	£3,060
Change In Property Value	£9,300	£15,965	£20,116	£21,323	£18,835	£85,539
Net Return	£9,547	£16,371	£20,691	£22,123	£19,866	£88,599
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	9%	15%	19%	20%	18%	82%