	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,536	£10,694	£10,854	£11,126	£11,404	£54,614
Total Expenses	£9,971	£10,037	£10,094	£10,163	£10,234	£50,499
Profit Before Tax	£565	£657	£760	£963	£1,170	£4,115
Profit After Tax	£457	£532	£616	£780	£948	£3,333
Change In Property Value	£2	£4,300	£7,676	£10,214	£7,116	£29,308
Net Return	£460	£4,832	£8,291	£10,994	£8,064	£32,641
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	13%	17%	12%	50%