	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,996	£10,146	£10,400	£10,660	£10,979	£52,180
Total Expenses	£9,433	£9,459	£9,495	£9,532	£9,575	£47,494
Profit Before Tax	£563	£687	£904	£1,127	£1,405	£4,687
Profit After Tax	£456	£556	£733	£913	£1,138	£3,796
Change In Property Value	£4,999	£5,124	£9,453	£12,074	£13,896	£45,546
Net Return	£5,455	£5,680	£10,186	£12,987	£15,034	£49,342
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	9%	17%	21%	25%	81%