	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,996	£10,146	£10,298	£10,556	£10,819	£51,815
Total Expenses	£9,543	£9,571	£9,596	£9,633	£9,670	£48,013
Profit Before Tax	£453	£575	£702	£923	£1,150	£3,803
Profit After Tax	£367	£466	£568	£748	£931	£3,080
Change In Property Value	£5,000	£10,200	£13,260	£13,923	£10,233	£52,616
Net Return	£5,367	£10,666	£13,828	£14,671	£11,165	£55,696
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	7%	14%	18%	19%	15%	73%