	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,920	£11,084	£11,361	£11,645	£11,994	£57,004
Total Expenses	£10,432	£10,494	£10,565	£10,637	£10,715	£52,843
Profit Before Tax	£488	£590	£796	£1,008	£1,279	£4,161
Profit After Tax	£395	£478	£645	£816	£1,036	£3,370
Change In Property Value	£2	£2	£3,700	£6,605	£8,789	£19,097
Net Return	£397	£479	£4,345	£7,421	£9,825	£22,468
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	8%	13%	17%	40%