	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,500	£7,612	£7,727	£7,920	£8,118	£38,877
Total Expenses	£6,772	£6,833	£6,886	£6,947	£7,009	£34,446
Profit Before Tax	£728	£779	£841	£973	£1,109	£4,431
Profit After Tax	£590	£631	£681	£788	£898	£3,589
Change In Property Value	£2,500	£5,100	£6,630	£6,962	£5,117	£26,308
Net Return	£3,090	£5,731	£7,311	£7,750	£6,015	£29,897
Return From Rental Income (%)	2%	2%	2%	2%	2%	9%
Total Net Return (%)	8%	15%	19%	20%	16%	78%