	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,812	£10,974	£11,139	£11,417	£11,703	£56,045
Total Expenses	£10,481	£10,548	£10,605	£10,675	£10,746	£53,055
Profit Before Tax	£331	£427	£534	£742	£957	£2,990
Profit After Tax	£268	£345	£432	£601	£775	£2,422
Change In Property Value	£2,300	£6,969	£9,571	£11,198	£9,101	£39,139
Net Return	£2,568	£7,314	£10,003	£11,799	£9,876	£41,561
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	4%	10%	14%	17%	14%	59%