	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,140	£10,292	£10,446	£10,708	£10,975	£52,562
Total Expenses	£9,288	£9,353	£9,410	£9,478	£9,547	£47,076
Profit Before Tax	£852	£939	£1,037	£1,230	£1,428	£5,485
Profit After Tax	£690	£760	£840	£996	£1,157	£4,443
Change In Property Value	£1,950	£5,909	£8,114	£9,494	£7,716	£33,183
Net Return	£2,640	£6,669	£8,954	£10,490	£8,873	£37,626
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	11%	15%	18%	15%	63%