	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,248	£10,402	£10,558	£10,822	£11,092	£53,121
Total Expenses	£9,621	£9,686	£9,743	£9,811	£9,881	£48,741
Profit Before Tax	£627	£716	£815	£1,011	£1,212	£4,381
Profit After Tax	£508	£580	£660	£819	£981	£3,548
Change In Property Value	£2	£4,100	£7,319	£9,739	£6,785	£27,944
Net Return	£510	£4,680	£7,979	£10,558	£7,766	£31,493
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	13%	17%	12%	50%