	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	£9,412	£9,440	£9,466	£9,503	£9,541	£47,364
Profit Before Tax	£884	£1,010	£1,141	£1,369	£1,603	£6,006
Profit After Tax	£716	£818	£924	£1,109	£1,298	£4,865
Change In Property Value	£7,350	£13,879	£15,974	£16,932	£13,461	£67,596
Net Return	£8,066	£14,697	£16,898	£18,041	£14,760	£72,462
Return From Rental Income (%)	1%	1%	1%	1%	2%	7%
Total Net Return (%)	11%	20%	23%	24%	20%	97%