	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,668	£7,783	£7,900	£8,097	£8,300	£39,748
Total Expenses	£6,950	£7,011	£7,064	£7,125	£7,188	£35,338
Profit Before Tax	£718	£772	£836	£972	£1,111	£4,410
Profit After Tax	£582	£625	£677	£787	£900	£3,572
Change In Property Value	£3,250	£5,996	£7,659	£8,814	£6,229	£31,948
Net Return	£3,832	£6,622	£8,336	£9,602	£7,129	£35,520
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	10%	17%	21%	24%	18%	89%