	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,220	£11,388	£11,559	£11,848	£12,144	£58,160
Total Expenses	£10,201	£10,267	£10,325	£10,396	£10,468	£51,658
Profit Before Tax	£1,020	£1,121	£1,234	£1,452	£1,676	£6,502
Profit After Tax	£826	£908	£999	£1,176	£1,357	£5,267
Change In Property Value	£2	£4,400	£7,854	£10,452	£7,281	£29,989
Net Return	£828	£5,308	£8,853	£11,628	£8,639	£35,256
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	1%	8%	13%	17%	13%	53%