	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	£13,783	£13,815	£13,860	£13,907	£13,962	£69,327
Profit Before Tax	£18	£192	£497	£809	£1,195	£2,711
Profit After Tax	£14	£156	£402	£655	£968	£2,196
Change In Property Value	£9,000	£9,270	£17,505	£20,146	£21,355	£77,277
Net Return	£9,014	£9,426	£17,907	£20,802	£22,324	£79,472
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	10%	10%	19%	22%	24%	85%