	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,776	£10,938	£11,102	£11,379	£11,664	£55,858
Total Expenses	£10,156	£10,222	£10,280	£10,349	£10,420	£51,428
Profit Before Tax	£620	£715	£822	£1,030	£1,243	£4,431
Profit After Tax	£502	£579	£666	£834	£1,007	£3,589
Change In Property Value	£5,500	£10,148	£12,961	£14,916	£10,541	£54,066
Net Return	£6,002	£10,727	£13,626	£15,751	£11,548	£57,654
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	9%	16%	20%	24%	17%	86%