	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,316	£14,531	£14,894	£15,266	£15,724	£74,731
Total Expenses	£14,144	£14,211	£14,291	£14,372	£14,460	£71,478
Profit Before Tax	£172	£319	£603	£895	£1,264	£3,254
Profit After Tax	£139	£259	£489	£725	£1,024	£2,636
Change In Property Value	£2,700	£2,727	£8,263	£11,348	£13,277	£38,314
Net Return	£2,839	£2,986	£8,752	£12,072	£14,301	£40,950
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	3%	4%	11%	15%	17%	49%