	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,864	£10,012	£10,262	£10,519	£10,834	£51,491
Total Expenses	£9,295	£9,356	£9,424	£9,493	£9,567	£47,134
Profit Before Tax	£569	£656	£839	£1,026	£1,267	£4,357
Profit After Tax	£461	£532	£679	£831	£1,026	£3,529
Change In Property Value	£4,770	£4,913	£9,278	£10,678	£11,318	£40,957
Net Return	£5,231	£5,445	£9,957	£11,509	£12,345	£44,486
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	24%	25%	91%