	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,876	£13,134	£13,396	£13,731	£14,074	£67,211
Total Expenses	£12,297	£12,372	£12,440	£12,515	£12,592	£62,215
Profit Before Tax	£579	£761	£957	£1,216	£1,482	£4,996
Profit After Tax	£469	£617	£775	£985	£1,201	£4,047
Change In Property Value	£8,400	£14,420	£18,169	£19,259	£17,012	£77,261
Net Return	£8,869	£15,037	£18,944	£20,244	£18,213	£81,308
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	9%	16%	20%	21%	19%	84%