	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,992	£14,202	£14,415	£14,775	£15,145	£72,529
Total Expenses	£13,631	£13,702	£13,764	£13,842	£13,922	£68,860
Profit Before Tax	£361	£500	£651	£933	£1,223	£3,668
Profit After Tax	£293	£405	£527	£756	£991	£2,971
Change In Property Value	£3	£6,360	£11,353	£15,107	£10,525	£43,348
Net Return	£296	£6,765	£11,880	£15,863	£11,515	£46,319
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	16%	12%	46%