	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,080	£10,231	£10,385	£10,644	£10,910	£52,251
Total Expenses	£9,765	£9,830	£9,886	£9,954	£10,023	£49,458
Profit Before Tax	£315	£401	£498	£690	£887	£2,792
Profit After Tax	£255	£325	£404	£559	£719	£2,262
Change In Property Value	£5,250	£9,686	£12,371	£14,238	£10,062	£51,608
Net Return	£5,505	£10,011	£12,775	£14,798	£10,780	£53,870
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	9%	16%	20%	23%	17%	84%