	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,680	£10,840	£11,111	£11,389	£11,731	£55,751
Total Expenses	£10,011	£10,073	£10,143	£10,215	£10,292	£50,734
Profit Before Tax	£669	£767	£968	£1,174	£1,439	£5,017
Profit After Tax	£542	£621	£784	£951	£1,166	£4,064
Change In Property Value	£4,375	£4,484	£8,274	£10,567	£12,162	£39,862
Net Return	£4,917	£5,106	£9,058	£11,518	£13,328	£43,926
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	9%	10%	17%	22%	25%	82%