	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,020	£7,125	£7,232	£7,413	£7,598	£36,389
Total Expenses	£6,306	£6,366	£6,418	£6,478	£6,539	£32,106
Profit Before Tax	£714	£759	£814	£935	£1,059	£4,283
Profit After Tax	£579	£615	£660	£758	£858	£3,469
Change In Property Value	£2,800	£5,166	£6,598	£7,594	£5,366	£27,524
Net Return	£3,379	£5,781	£7,258	£8,351	£6,224	£30,993
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	10%	17%	21%	24%	18%	90%