	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,536	£10,694	£10,961	£11,235	£11,572	£54,999
Total Expenses	£9,798	£9,860	£9,930	£10,001	£10,077	£49,667
Profit Before Tax	£738	£834	£1,032	£1,234	£1,495	£5,332
Profit After Tax	£597	£675	£836	£1,000	£1,211	£4,319
Change In Property Value	£3,400	£3,468	£7,075	£9,197	£9,657	£32,797
Net Return	£3,997	£4,143	£7,910	£10,197	£10,868	£37,116
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	8%	8%	15%	20%	21%	71%