	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,996	£10,146	£10,298	£10,556	£10,819	£51,815
Total Expenses	£9,435	£9,500	£9,556	£9,623	£9,692	£47,806
Profit Before Tax	£561	£646	£742	£932	£1,127	£4,009
Profit After Tax	£455	£524	£601	£755	£913	£3,248
Change In Property Value	£2,000	£6,060	£8,322	£9,737	£7,914	£34,034
Net Return	£2,455	£6,584	£8,924	£10,492	£8,827	£37,281
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	4%	11%	15%	17%	14%	61%