	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,632	£7,746	£7,863	£8,059	£8,261	£39,561
Total Expenses	£6,721	£6,782	£6,835	£6,896	£6,959	£34,193
Profit Before Tax	£911	£964	£1,028	£1,163	£1,302	£5,368
Profit After Tax	£738	£781	£833	£942	£1,054	£4,348
Change In Property Value	£4,305	£7,002	£8,058	£8,542	£7,545	£35,452
Net Return	£5,043	£7,783	£8,891	£9,484	£8,600	£39,801
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	13%	21%	23%	25%	23%	105%