	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,800	£11,016	£11,291	£11,574	£11,863	£56,544
Total Expenses	£10,222	£10,289	£10,360	£10,432	£10,503	£51,805
Profit Before Tax	£579	£727	£932	£1,142	£1,360	£4,739
Profit After Tax	£469	£589	£755	£925	£1,101	£3,839
Change In Property Value	£5,400	£5,562	£9,548	£12,031	£12,752	£45,293
Net Return	£5,869	£6,151	£10,303	£12,956	£13,854	£49,132
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	10%	10%	17%	21%	23%	80%