	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,128	£7,235	£7,343	£7,527	£7,715	£36,949
Total Expenses	£6,413	£6,474	£6,525	£6,586	£6,647	£32,645
Profit Before Tax	£715	£761	£818	£941	£1,068	£4,304
Profit After Tax	£579	£617	£663	£763	£865	£3,486
Change In Property Value	£2,300	£4,692	£6,100	£6,405	£4,707	£24,204
Net Return	£2,879	£5,309	£6,762	£7,167	£5,573	£27,690
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	8%	15%	19%	20%	16%	78%