	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,776	£7,893	£8,011	£8,211	£8,417	£40,308
Total Expenses	£6,880	£6,942	£6,994	£7,056	£7,119	£34,992
Profit Before Tax	£896	£951	£1,017	£1,155	£1,297	£5,316
Profit After Tax	£726	£770	£823	£936	£1,051	£4,306
Change In Property Value	£3,188	£5,881	£7,511	£8,645	£6,109	£31,333
Net Return	£3,913	£6,651	£8,335	£9,580	£7,160	£35,639
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	17%	21%	24%	18%	91%