	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,920	£14,129	£14,482	£14,844	£15,289	£72,664
Total Expenses	£13,398	£13,430	£13,476	£13,523	£13,579	£67,406
Profit Before Tax	£522	£699	£1,006	£1,321	£1,711	£5,258
Profit After Tax	£423	£566	£815	£1,070	£1,386	£4,259
Change In Property Value	£5,800	£5,916	£12,069	£15,689	£16,474	£55,948
Net Return	£6,223	£6,482	£12,883	£16,759	£17,859	£60,207
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	7%	7%	14%	19%	20%	67%