	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,752	£10,913	£11,077	£11,354	£11,638	£55,734
Total Expenses	£9,993	£10,059	£10,116	£10,186	£10,257	£50,611
Profit Before Tax	£759	£854	£961	£1,168	£1,381	£5,123
Profit After Tax	£615	£692	£778	£946	£1,119	£4,150
Change In Property Value	£7,525	£12,239	£14,086	£14,931	£13,189	£61,970
Net Return	£8,140	£12,931	£14,864	£15,877	£14,308	£66,119
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	12%	20%	23%	24%	22%	101%