	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,584	£7,698	£7,813	£8,009	£8,209	£39,312
Total Expenses	£6,652	£6,713	£6,765	£6,827	£6,890	£33,846
Profit Before Tax	£932	£985	£1,048	£1,182	£1,319	£5,466
Profit After Tax	£755	£798	£849	£957	£1,069	£4,427
Change In Property Value	£3,025	£5,581	£7,128	£8,204	£5,798	£29,736
Net Return	£3,780	£6,379	£7,977	£9,161	£6,866	£34,163
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	17%	21%	25%	18%	92%