	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,744	£12,935	£13,259	£13,590	£13,998	£66,525
Total Expenses	£12,090	£12,121	£12,164	£12,208	£12,259	£60,841
Profit Before Tax	£654	£815	£1,095	£1,382	£1,739	£5,685
Profit After Tax	£530	£660	£887	£1,120	£1,408	£4,604
Change In Property Value	£6,500	£6,663	£12,292	£15,700	£18,069	£59,224
Net Return	£7,030	£7,322	£13,179	£16,820	£19,478	£63,829
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	9%	17%	21%	25%	80%