	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,476	£7,588	£7,702	£7,895	£8,092	£38,752
Total Expenses	£6,689	£6,750	£6,803	£6,864	£6,926	£34,032
Profit Before Tax	£787	£838	£899	£1,031	£1,166	£4,721
Profit After Tax	£637	£679	£728	£835	£944	£3,824
Change In Property Value	£3,063	£5,650	£7,217	£8,306	£5,869	£30,105
Net Return	£3,700	£6,329	£7,945	£9,141	£6,814	£33,928
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	17%	21%	24%	18%	90%