	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,748	£11,924	£12,103	£12,406	£12,716	£60,897
Total Expenses	£11,219	£11,286	£11,345	£11,417	£11,491	£56,758
Profit Before Tax	£529	£638	£758	£989	£1,225	£4,139
Profit After Tax	£429	£517	£614	£801	£992	£3,353
Change In Property Value	£2,500	£7,575	£10,403	£12,172	£9,893	£42,542
Net Return	£2,929	£8,092	£11,017	£12,972	£10,885	£45,895
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	4%	11%	14%	17%	14%	60%