	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,280	£11,449	£11,621	£11,911	£12,209	£58,471
Total Expenses	£10,850	£10,917	£10,975	£11,046	£11,118	£54,906
Profit Before Tax	£430	£532	£646	£865	£1,091	£3,564
Profit After Tax	£348	£431	£523	£701	£884	£2,887
Change In Property Value	£2	£4,800	£8,568	£11,402	£7,943	£32,715
Net Return	£351	£5,231	£9,091	£12,103	£8,827	£35,603
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	7%	12%	17%	12%	49%