	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,536	£13,739	£13,945	£14,294	£14,651	£70,165
Total Expenses	£13,247	£13,318	£13,379	£13,456	£13,534	£66,935
Profit Before Tax	£289	£421	£566	£838	£1,117	£3,230
Profit After Tax	£234	£341	£458	£679	£905	£2,616
Change In Property Value	£3	£6,150	£10,978	£14,608	£10,177	£41,917
Net Return	£237	£6,491	£11,436	£15,287	£11,082	£44,533
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	16%	12%	46%