	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,500	£10,657	£10,924	£11,197	£11,533	£54,811
Total Expenses	£9,882	£9,909	£9,946	£9,985	£10,029	£49,751
Profit Before Tax	£618	£748	£978	£1,212	£1,504	£5,061
Profit After Tax	£501	£606	£792	£982	£1,218	£4,099
Change In Property Value	£6,300	£6,489	£12,253	£14,103	£14,949	£54,094
Net Return	£6,801	£7,095	£13,045	£15,085	£16,167	£58,193
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	11%	11%	20%	24%	25%	91%