	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,004	£11,169	£11,337	£11,620	£11,911	£57,040
Total Expenses	£10,179	£10,245	£10,303	£10,373	£10,445	£51,546
Profit Before Tax	£825	£924	£1,033	£1,247	£1,465	£5,494
Profit After Tax	£668	£748	£837	£1,010	£1,187	£4,450
Change In Property Value	£2,200	£6,666	£9,155	£10,711	£8,706	£37,437
Net Return	£2,868	£7,414	£9,992	£11,721	£9,893	£41,888
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	11%	15%	17%	15%	63%