	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,996	£13,191	£13,521	£13,859	£14,274	£67,841
Total Expenses	£12,115	£12,146	£12,190	£12,235	£12,287	£60,972
Profit Before Tax	£881	£1,045	£1,331	£1,624	£1,988	£6,868
Profit After Tax	£714	£846	£1,078	£1,316	£1,610	£5,563
Change In Property Value	£6,500	£6,663	£12,292	£15,700	£18,069	£59,224
Net Return	£7,214	£7,509	£13,370	£17,016	£19,679	£64,788
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	9%	17%	21%	25%	81%