	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,560	£7,673	£7,789	£7,983	£8,183	£39,188
Total Expenses	£6,615	£6,677	£6,729	£6,791	£6,853	£33,665
Profit Before Tax	£945	£997	£1,059	£1,193	£1,330	£5,523
Profit After Tax	£765	£807	£858	£966	£1,077	£4,474
Change In Property Value	£2,399	£4,894	£6,362	£6,680	£4,910	£25,245
Net Return	£3,164	£5,701	£7,220	£7,646	£5,987	£29,719
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	9%	15%	20%	21%	16%	80%