	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,924	£10,073	£10,325	£10,583	£10,900	£51,805
Total Expenses	£9,340	£9,401	£9,469	£9,539	£9,614	£47,364
Profit Before Tax	£584	£672	£855	£1,044	£1,287	£4,441
Profit After Tax	£473	£544	£693	£845	£1,042	£3,597
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£5,273	£5,488	£10,029	£11,590	£12,432	£44,811
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	24%	25%	91%