	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,752	£14,027	£14,378	£14,737	£15,106	£72,000
Total Expenses	£13,294	£13,367	£13,445	£13,525	£13,605	£67,236
Profit Before Tax	£458	£660	£932	£1,212	£1,501	£4,764
Profit After Tax	£371	£534	£755	£982	£1,216	£3,858
Change In Property Value	£7,500	£7,725	£13,261	£16,709	£17,711	£62,906
Net Return	£7,871	£8,259	£14,016	£17,691	£18,927	£66,764
Return From Rental Income (%)	0%	1%	1%	1%	1%	5%
Total Net Return (%)	9%	10%	16%	21%	22%	78%