	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,756	£9,902	£10,150	£10,404	£10,716	£50,928
Total Expenses	£9,212	£9,238	£9,274	£9,310	£9,352	£46,387
Profit Before Tax	£544	£664	£876	£1,093	£1,364	£4,541
Profit After Tax	£440	£538	£710	£886	£1,105	£3,678
Change In Property Value	£3,900	£3,978	£8,115	£10,550	£11,077	£37,620
Net Return	£4,340	£4,516	£8,825	£11,435	£12,182	£41,298
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	7%	8%	15%	19%	20%	69%