	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,620	£7,734	£7,850	£8,047	£8,248	£39,499
Total Expenses	£6,784	£6,845	£6,898	£6,959	£7,022	£34,509
Profit Before Tax	£836	£889	£952	£1,087	£1,226	£4,990
Profit After Tax	£677	£720	£771	£881	£993	£4,042
Change In Property Value	£3,125	£5,766	£7,364	£8,475	£5,989	£30,719
Net Return	£3,802	£6,486	£8,135	£9,356	£6,982	£34,761
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	17%	21%	24%	18%	90%