	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,900	£7,004	£7,109	£7,286	£7,468	£35,767
Total Expenses	£6,229	£6,290	£6,341	£6,401	£6,462	£31,722
Profit Before Tax	£671	£714	£767	£886	£1,007	£4,045
Profit After Tax	£543	£578	£622	£717	£816	£3,276
Change In Property Value	£2,750	£5,074	£6,480	£7,458	£5,270	£27,033
Net Return	£3,293	£5,652	£7,102	£8,176	£6,086	£30,309
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	10%	17%	21%	24%	18%	108%