	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,200	£10,353	£10,612	£10,877	£11,203	£53,245
Total Expenses	£9,852	£9,879	£9,915	£9,953	£9,996	£49,594
Profit Before Tax	£348	£474	£697	£924	£1,207	£3,651
Profit After Tax	£282	£384	£564	£749	£978	£2,958
Change In Property Value	£5,250	£5,381	£9,928	£12,681	£14,594	£47,835
Net Return	£5,532	£5,766	£10,493	£13,430	£15,572	£50,792
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	9%	9%	16%	21%	24%	79%