	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,728	£13,934	£14,143	£14,497	£14,859	£71,160
Total Expenses	£13,186	£13,257	£13,319	£13,396	£13,475	£66,632
Profit Before Tax	£542	£677	£824	£1,101	£1,384	£4,528
Profit After Tax	£439	£548	£668	£892	£1,121	£3,668
Change In Property Value	£3	£6,100	£10,889	£14,490	£10,094	£41,576
Net Return	£442	£6,649	£11,556	£15,381	£11,216	£45,244
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	7%	12%	16%	12%	47%