	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,800	£10,962	£11,236	£11,517	£11,862	£56,377
Total Expenses	£10,222	£10,284	£10,354	£10,426	£10,503	£51,789
Profit Before Tax	£579	£678	£882	£1,091	£1,359	£4,589
Profit After Tax	£469	£549	£714	£884	£1,101	£3,717
Change In Property Value	£3,600	£3,672	£7,491	£9,738	£10,225	£34,726
Net Return	£4,069	£4,221	£8,205	£10,622	£11,326	£38,443
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	7%	8%	15%	19%	21%	70%