	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,032	£10,182	£10,437	£10,698	£11,019	£52,368
Total Expenses	£9,351	£9,412	£9,481	£9,551	£9,625	£47,420
Profit Before Tax	£681	£770	£956	£1,147	£1,394	£4,948
Profit After Tax	£551	£624	£775	£929	£1,129	£4,008
Change In Property Value	£4,000	£4,100	£7,565	£9,662	£11,120	£36,446
Net Return	£4,551	£4,724	£8,339	£10,591	£12,248	£40,454
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	10%	17%	22%	25%	83%