	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,404	£10,560	£10,718	£10,986	£11,261	£53,930
Total Expenses	£9,906	£9,934	£9,960	£9,997	£10,035	£49,832
Profit Before Tax	£498	£626	£759	£989	£1,226	£4,098
Profit After Tax	£404	£507	£614	£801	£993	£3,319
Change In Property Value	£2,600	£7,878	£10,819	£12,658	£10,288	£44,243
Net Return	£3,004	£8,385	£11,433	£13,459	£11,281	£47,562
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	4%	11%	14%	17%	14%	60%