	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	£6,402	£6,463	£6,514	£6,574	£6,635	£32,589
Profit Before Tax	£618	£663	£718	£839	£963	£3,800
Profit After Tax	£500	£537	£581	£679	£780	£3,078
Change In Property Value	£2,875	£5,304	£6,775	£7,797	£5,510	£28,262
Net Return	£3,375	£5,841	£7,356	£8,477	£6,290	£31,340
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	10%	16%	21%	24%	18%	88%