	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,872	£14,080	£14,291	£14,649	£15,015	£71,907
Total Expenses	£13,631	£13,664	£13,696	£13,742	£13,789	£68,522
Profit Before Tax	£241	£416	£596	£907	£1,226	£3,384
Profit After Tax	£195	£337	£482	£734	£993	£2,741
Change In Property Value	£12,775	£20,778	£23,913	£25,348	£22,391	£105,204
Net Return	£12,970	£21,114	£24,396	£26,082	£23,383	£107,946
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	11%	18%	21%	22%	20%	93%