	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,196	£11,420	£11,705	£11,998	£12,298	£58,617
Total Expenses	£10,777	£10,845	£10,917	£10,990	£11,063	£54,591
Profit Before Tax	£419	£575	£789	£1,008	£1,235	£4,026
Profit After Tax	£339	£465	£639	£817	£1,001	£3,261
Change In Property Value	£5,790	£5,964	£10,238	£12,899	£13,673	£48,564
Net Return	£6,129	£6,429	£10,876	£13,716	£14,674	£51,825
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	9%	10%	17%	21%	22%	79%