	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,044	£7,185	£7,329	£7,512	£7,700	£36,769
Total Expenses	£6,244	£6,308	£6,363	£6,423	£6,485	£31,822
Profit Before Tax	£800	£877	£965	£1,089	£1,215	£4,946
Profit After Tax	£648	£710	£782	£882	£984	£4,007
Change In Property Value	£3,300	£5,665	£7,138	£7,566	£6,683	£30,353
Net Return	£3,948	£6,375	£7,920	£8,448	£7,668	£34,359
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	19%	23%	25%	23%	101%