	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	£9,435	£9,500	£9,556	£9,623	£9,692	£47,806
Profit Before Tax	£561	£646	£742	£932	£1,127	£4,009
Profit After Tax	£455	£524	£601	£755	£913	£3,248
Change In Property Value	£2	£4,000	£7,140	£9,501	£6,619	£27,263
Net Return	£457	£4,524	£7,741	£10,256	£7,532	£30,510
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	13%	17%	12%	50%