	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,936	£13,130	£13,458	£13,795	£14,209	£67,528
Total Expenses	£12,268	£12,299	£12,342	£12,387	£12,439	£61,735
Profit Before Tax	£668	£831	£1,116	£1,408	£1,770	£5,793
Profit After Tax	£541	£673	£904	£1,140	£1,433	£4,692
Change In Property Value	£2,640	£2,666	£8,079	£11,095	£12,982	£37,463
Net Return	£3,181	£3,340	£8,983	£12,236	£14,415	£42,155
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	4%	11%	15%	18%	52%