	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,116	£13,378	£13,646	£13,987	£14,337	£68,464
Total Expenses	£12,481	£12,558	£12,625	£12,701	£12,779	£63,145
Profit Before Tax	£635	£821	£1,020	£1,286	£1,558	£5,319
Profit After Tax	£514	£665	£827	£1,041	£1,262	£4,308
Change In Property Value	£8,550	£14,678	£18,494	£19,603	£17,316	£78,641
Net Return	£9,064	£15,342	£19,320	£20,645	£18,578	£82,949
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	9%	16%	20%	21%	19%	84%