	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,956	£14,165	£14,378	£14,737	£15,106	£72,342
Total Expenses	£13,370	£13,441	£13,503	£13,581	£13,660	£67,555
Profit Before Tax	£586	£725	£875	£1,156	£1,445	£4,787
Profit After Tax	£475	£587	£709	£937	£1,171	£3,878
Change In Property Value	£3	£6,200	£11,067	£14,727	£10,260	£42,257
Net Return	£478	£6,787	£11,776	£15,664	£11,431	£46,135
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	7%	12%	16%	12%	48%