	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,800	£14,007	£14,357	£14,716	£15,158	£72,038
Total Expenses	£13,781	£13,813	£13,858	£13,905	£13,960	£69,317
Profit Before Tax	£19	£194	£499	£811	£1,197	£2,721
Profit After Tax	£16	£157	£404	£657	£970	£2,204
Change In Property Value	£7,499	£7,686	£14,181	£18,112	£20,846	£68,324
Net Return	£7,515	£7,844	£14,585	£18,769	£21,816	£70,528
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	8%	8%	16%	20%	23%	75%