	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,756	£9,951	£10,200	£10,455	£10,716	£51,078
Total Expenses	£9,324	£9,389	£9,457	£9,526	£9,595	£47,291
Profit Before Tax	£432	£562	£743	£929	£1,121	£3,787
Profit After Tax	£350	£455	£602	£752	£908	£3,068
Change In Property Value	£4,800	£4,944	£8,487	£10,694	£11,336	£40,261
Net Return	£5,150	£5,399	£9,089	£11,446	£12,244	£43,328
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	11%	11%	19%	23%	25%	88%