	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,800	£10,962	£11,236	£11,517	£11,862	£56,377
Total Expenses	£10,507	£10,535	£10,573	£10,612	£10,657	£52,883
Profit Before Tax	£293	£427	£663	£905	£1,205	£3,495
Profit After Tax	£237	£346	£537	£733	£976	£2,831
Change In Property Value	£4,500	£4,590	£9,364	£12,173	£12,781	£43,408
Net Return	£4,737	£4,936	£9,901	£12,906	£13,758	£46,238
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	7%	7%	14%	19%	20%	68%