	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,524	£7,637	£7,751	£7,945	£8,144	£39,001
Total Expenses	£6,613	£6,675	£6,727	£6,788	£6,851	£33,654
Profit Before Tax	£911	£962	£1,024	£1,157	£1,293	£5,347
Profit After Tax	£738	£779	£830	£937	£1,047	£4,331
Change In Property Value	£3,000	£5,535	£7,069	£8,136	£5,750	£29,490
Net Return	£3,738	£6,314	£7,899	£9,073	£6,797	£33,821
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	17%	21%	25%	18%	109%