	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,496	£11,726	£11,960	£12,259	£12,566	£60,008
Total Expenses	£11,193	£11,266	£11,331	£11,403	£11,476	£56,669
Profit Before Tax	£303	£460	£630	£857	£1,090	£3,339
Profit After Tax	£245	£372	£510	£694	£883	£2,705
Change In Property Value	£7,500	£12,875	£16,223	£17,196	£15,190	£68,983
Net Return	£7,745	£13,247	£16,733	£17,890	£16,073	£71,688
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	9%	15%	20%	21%	19%	84%