	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,760	£11,936	£12,115	£12,418	£12,729	£60,959
Total Expenses	£10,898	£10,966	£11,025	£11,097	£11,170	£55,155
Profit Before Tax	£862	£971	£1,091	£1,322	£1,558	£5,804
Profit After Tax	£698	£786	£884	£1,071	£1,262	£4,701
Change In Property Value	£2	£4,800	£8,568	£11,402	£7,943	£32,715
Net Return	£701	£5,586	£9,452	£12,472	£9,205	£37,416
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	8%	13%	17%	13%	51%