	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,984	£13,179	£13,508	£13,846	£14,261	£67,778
Total Expenses	£12,312	£12,343	£12,387	£12,432	£12,484	£61,958
Profit Before Tax	£672	£836	£1,121	£1,414	£1,777	£5,820
Profit After Tax	£544	£677	£908	£1,146	£1,440	£4,714
Change In Property Value	£5,300	£5,406	£11,028	£14,337	£15,054	£51,124
Net Return	£5,844	£6,083	£11,936	£15,482	£16,493	£55,839
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	7%	7%	15%	19%	20%	69%