	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,440	£7,552	£7,665	£7,856	£8,053	£38,566
Total Expenses	£6,605	£6,666	£6,718	£6,779	£6,842	£33,611
Profit Before Tax	£835	£885	£946	£1,077	£1,211	£4,955
Profit After Tax	£676	£717	£767	£872	£981	£4,014
Change In Property Value	£4,200	£6,831	£7,862	£8,334	£7,361	£34,588
Net Return	£4,876	£7,548	£8,628	£9,206	£8,342	£38,601
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	13%	20%	23%	25%	23%	104%