	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,496	£11,668	£11,843	£12,140	£12,443	£59,591
Total Expenses	£10,548	£10,615	£10,674	£10,745	£10,818	£53,402
Profit Before Tax	£948	£1,053	£1,169	£1,394	£1,625	£6,189
Profit After Tax	£768	£853	£947	£1,129	£1,316	£5,013
Change In Property Value	£2	£4,599	£8,209	£10,924	£7,611	£31,345
Net Return	£770	£5,452	£9,157	£12,053	£8,926	£36,358
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	8%	13%	17%	13%	52%