	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,320	£10,475	£10,737	£11,005	£11,335	£53,872
Total Expenses	£9,975	£10,037	£10,106	£10,176	£10,252	£50,546
Profit Before Tax	£345	£438	£631	£829	£1,083	£3,326
Profit After Tax	£279	£355	£511	£671	£877	£2,694
Change In Property Value	£2	£2	£3,500	£6,248	£8,314	£18,065
Net Return	£281	£357	£4,011	£6,919	£9,191	£20,759
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	13%	17%	39%