	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	£6,617	£6,678	£6,731	£6,792	£6,855	£33,673
Profit Before Tax	£943	£995	£1,058	£1,191	£1,328	£5,515
Profit After Tax	£764	£806	£857	£965	£1,076	£4,467
Change In Property Value	£2,400	£4,896	£6,365	£6,683	£4,912	£25,256
Net Return	£3,164	£5,702	£7,221	£7,648	£5,988	£29,723
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	9%	15%	20%	21%	16%	80%