	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,440	£13,642	£13,983	£14,332	£14,762	£70,159
Total Expenses	£12,953	£12,985	£13,030	£13,075	£13,129	£65,172
Profit Before Tax	£487	£657	£953	£1,257	£1,633	£4,987
Profit After Tax	£394	£532	£772	£1,018	£1,323	£4,039
Change In Property Value	£7,000	£7,175	£13,238	£16,908	£19,459	£63,780
Net Return	£7,394	£7,707	£14,010	£17,926	£20,782	£67,819
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	9%	9%	16%	21%	24%	78%