	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	£2	£4,400	£7,854	£10,452	£7,281	£29,989
Net Return	£671	£5,148	£8,691	£11,461	£8,468	£34,440
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	8%	13%	17%	13%	51%