	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,068	£10,219	£10,474	£10,736	£11,058	£52,556
Total Expenses	£9,553	£9,614	£9,683	£9,753	£9,828	£48,431
Profit Before Tax	£515	£605	£792	£984	£1,231	£4,126
Profit After Tax	£417	£490	£641	£797	£997	£3,342
Change In Property Value	£3,300	£3,366	£6,867	£8,927	£9,373	£31,832
Net Return	£3,717	£3,856	£7,508	£9,723	£10,370	£35,174
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	7%	8%	15%	19%	21%	70%