	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,080	£10,231	£10,487	£10,749	£11,072	£52,619
Total Expenses	£9,354	£9,415	£9,484	£9,554	£9,629	£47,435
Profit Before Tax	£726	£816	£1,003	£1,195	£1,443	£5,184
Profit After Tax	£588	£661	£813	£968	£1,169	£4,199
Change In Property Value	£4,799	£4,942	£9,333	£10,741	£11,386	£41,201
Net Return	£5,387	£5,603	£10,146	£11,710	£12,555	£45,400
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	11%	11%	21%	24%	26%	93%