	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,248	£13,513	£13,851	£14,197	£14,552	£69,361
Total Expenses	£13,244	£13,316	£13,393	£13,471	£13,549	£66,973
Profit Before Tax	£4	£197	£458	£726	£1,003	£2,388
Profit After Tax	£4	£160	£371	£588	£812	£1,934
Change In Property Value	£7,500	£7,725	£13,261	£16,709	£17,712	£62,907
Net Return	£7,504	£7,885	£13,632	£17,297	£18,524	£64,841
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	9%	9%	16%	20%	22%	76%