	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,912	£10,061	£10,312	£10,570	£10,887	£51,742
Total Expenses	£9,260	£9,321	£9,389	£9,458	£9,533	£46,961
Profit Before Tax	£652	£740	£923	£1,112	£1,354	£4,781
Profit After Tax	£528	£599	£748	£900	£1,097	£3,873
Change In Property Value	£3,950	£4,049	£7,470	£9,541	£10,981	£35,990
Net Return	£4,478	£4,648	£8,218	£10,441	£12,078	£39,863
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	10%	17%	22%	25%	82%