	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,404	£7,515	£7,628	£7,818	£8,014	£38,379
Total Expenses	£6,585	£6,646	£6,699	£6,760	£6,822	£33,512
Profit Before Tax	£819	£869	£929	£1,059	£1,192	£4,867
Profit After Tax	£663	£704	£753	£858	£966	£3,943
Change In Property Value	£4,183	£6,803	£7,829	£8,299	£7,331	£34,444
Net Return	£4,846	£7,506	£8,582	£9,157	£8,296	£38,386
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	13%	20%	23%	25%	23%	104%