	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,392	£10,548	£10,812	£11,082	£11,414	£54,248
Total Expenses	£9,586	£9,647	£9,716	£9,787	£9,863	£48,600
Profit Before Tax	£806	£901	£1,095	£1,294	£1,551	£5,648
Profit After Tax	£653	£730	£887	£1,049	£1,256	£4,575
Change In Property Value	£3,300	£3,366	£6,867	£8,927	£9,373	£31,832
Net Return	£3,953	£4,096	£7,754	£9,975	£10,629	£36,407
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	8%	8%	15%	20%	21%	72%