	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,500	£10,710	£10,924	£11,197	£11,477	£54,809
Total Expenses	£9,594	£9,627	£9,659	£9,697	£9,735	£48,312
Profit Before Tax	£906	£1,083	£1,265	£1,501	£1,742	£6,497
Profit After Tax	£734	£877	£1,025	£1,215	£1,411	£5,262
Change In Property Value	£7,500	£12,875	£16,223	£17,196	£15,190	£68,983
Net Return	£8,234	£13,752	£17,247	£18,411	£16,601	£74,245
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	16%	20%	22%	19%	87%