	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,008	£7,113	£7,220	£7,400	£7,585	£36,327
Total Expenses	£6,337	£6,397	£6,449	£6,509	£6,570	£32,261
Profit Before Tax	£671	£716	£771	£892	£1,016	£4,066
Profit After Tax	£544	£580	£625	£722	£823	£3,293
Change In Property Value	£3,955	£6,433	£7,403	£7,847	£6,932	£32,570
Net Return	£4,499	£7,013	£8,028	£8,570	£7,754	£35,863
Return From Rental Income (%)	2%	2%	2%	2%	2%	9%
Total Net Return (%)	13%	20%	23%	25%	22%	103%