	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,600	£9,792	£10,037	£10,288	£10,545	£50,261
Total Expenses	£8,911	£8,976	£9,044	£9,113	£9,181	£45,226
Profit Before Tax	£689	£816	£993	£1,175	£1,364	£5,036
Profit After Tax	£558	£661	£804	£952	£1,105	£4,079
Change In Property Value	£4,500	£4,635	£7,957	£10,026	£10,627	£37,744
Net Return	£5,058	£5,296	£8,761	£10,977	£11,732	£41,823
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	10%	10%	17%	22%	23%	83%