	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,004	£11,169	£11,337	£11,620	£11,911	£57,040
Total Expenses	£10,179	£10,245	£10,303	£10,373	£10,445	£51,546
Profit Before Tax	£825	£924	£1,033	£1,247	£1,465	£5,494
Profit After Tax	£668	£748	£837	£1,010	£1,187	£4,450
Change In Property Value	£4,400	£8,976	£11,669	£12,252	£9,005	£46,302
Net Return	£5,068	£9,724	£12,506	£13,262	£10,192	£50,753
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	8%	15%	19%	20%	15%	76%