	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,752	£13,958	£14,307	£14,665	£15,105	£71,787
Total Expenses	£13,294	£13,361	£13,438	£13,518	£13,605	£67,216
Profit Before Tax	£458	£598	£869	£1,147	£1,500	£4,572
Profit After Tax	£371	£484	£704	£929	£1,215	£3,703
Change In Property Value	£5,000	£5,100	£10,404	£13,525	£14,201	£48,231
Net Return	£5,371	£5,584	£11,108	£14,454	£15,417	£51,934
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	7%	7%	15%	19%	20%	68%