	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,980	£11,145	£11,423	£11,709	£12,060	£57,317
Total Expenses	£10,240	£10,302	£10,373	£10,445	£10,523	£51,882
Profit Before Tax	£741	£843	£1,051	£1,264	£1,537	£5,435
Profit After Tax	£600	£683	£851	£1,024	£1,245	£4,402
Change In Property Value	£3,600	£3,672	£7,491	£9,738	£10,225	£34,726
Net Return	£4,200	£4,355	£8,342	£10,762	£11,470	£39,128
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	8%	8%	15%	20%	21%	71%