	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,924	£13,118	£13,446	£13,782	£14,195	£67,465
Total Expenses	£12,616	£12,681	£12,757	£12,835	£12,919	£63,808
Profit Before Tax	£308	£436	£689	£947	£1,277	£3,657
Profit After Tax	£249	£354	£558	£767	£1,034	£2,962
Change In Property Value	£4,700	£4,794	£9,780	£12,714	£13,349	£45,337
Net Return	£4,949	£5,148	£10,338	£13,481	£14,384	£48,299
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	7%	7%	14%	19%	20%	68%