	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,548	£7,661	£7,776	£7,971	£8,170	£39,126
Total Expenses	£6,873	£6,935	£6,987	£7,048	£7,111	£34,954
Profit Before Tax	£675	£727	£789	£922	£1,059	£4,172
Profit After Tax	£547	£589	£639	£747	£858	£3,379
Change In Property Value	£3,200	£5,904	£7,541	£8,679	£6,133	£31,456
Net Return	£3,747	£6,493	£8,180	£9,426	£6,991	£34,836
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	10%	16%	21%	24%	18%	88%