	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,520	£11,693	£11,868	£12,165	£12,469	£59,715
Total Expenses	£11,035	£11,102	£11,161	£11,232	£11,305	£55,835
Profit Before Tax	£485	£591	£707	£933	£1,164	£3,880
Profit After Tax	£393	£478	£573	£755	£943	£3,143
Change In Property Value	£3,675	£8,704	£11,582	£13,448	£9,884	£47,293
Net Return	£4,068	£9,182	£12,155	£14,204	£10,827	£50,436
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	5%	12%	16%	19%	15%	68%