	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,580	£14,872	£15,243	£15,624	£16,015	£76,335
Total Expenses	£14,369	£14,444	£14,524	£14,606	£14,688	£72,630
Profit Before Tax	£211	£428	£719	£1,019	£1,327	£3,705
Profit After Tax	£171	£347	£583	£825	£1,075	£3,001
Change In Property Value	£8,250	£8,498	£14,587	£18,380	£19,483	£69,198
Net Return	£8,421	£8,844	£15,170	£19,205	£20,558	£72,199
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	9%	9%	16%	20%	22%	76%