	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,600	£9,744	£9,890	£10,137	£10,391	£49,762
Total Expenses	£9,180	£9,207	£9,232	£9,267	£9,303	£46,191
Profit Before Tax	£420	£537	£658	£870	£1,088	£3,572
Profit After Tax	£340	£435	£533	£705	£881	£2,893
Change In Property Value	£4,799	£9,790	£12,727	£13,363	£9,822	£50,501
Net Return	£5,139	£10,225	£13,260	£14,068	£10,703	£53,394
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	7%	14%	18%	19%	15%	73%