	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,296	£10,450	£10,607	£10,872	£11,144	£53,370
Total Expenses	£9,786	£9,852	£9,908	£9,977	£10,047	£49,570
Profit Before Tax	£510	£599	£699	£896	£1,098	£3,800
Profit After Tax	£413	£485	£566	£725	£889	£3,078
Change In Property Value	£5,250	£9,686	£12,371	£14,238	£10,062	£51,608
Net Return	£5,663	£10,171	£12,937	£14,964	£10,951	£54,686
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	9%	16%	20%	23%	17%	85%