	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,668	£13,873	£14,220	£14,575	£15,013	£71,349
Total Expenses	£13,164	£13,196	£13,242	£13,288	£13,343	£66,233
Profit Before Tax	£504	£677	£978	£1,287	£1,670	£5,116
Profit After Tax	£408	£548	£792	£1,043	£1,353	£4,144
Change In Property Value	£2,848	£2,876	£8,714	£11,968	£14,002	£40,407
Net Return	£3,256	£3,424	£9,507	£13,010	£15,355	£44,551
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	4%	4%	11%	15%	17%	51%