	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,996	£10,196	£10,400	£10,660	£10,926	£52,178
Total Expenses	£9,433	£9,503	£9,564	£9,632	£9,702	£47,834
Profit Before Tax	£563	£693	£835	£1,028	£1,225	£4,344
Profit After Tax	£456	£561	£677	£832	£992	£3,519
Change In Property Value	£5,999	£10,297	£12,975	£13,753	£12,149	£55,173
Net Return	£6,455	£10,859	£13,651	£14,586	£13,141	£58,691
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	13%	21%	27%	29%	26%	115%