	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,080	£7,186	£7,294	£7,476	£7,663	£36,700
Total Expenses	£6,569	£6,630	£6,681	£6,741	£6,803	£33,424
Profit Before Tax	£511	£557	£613	£735	£860	£3,275
Profit After Tax	£414	£451	£496	£595	£697	£2,653
Change In Property Value	£2,400	£4,896	£6,365	£6,683	£4,912	£25,256
Net Return	£2,814	£5,347	£6,861	£7,278	£5,609	£27,909
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	8%	14%	19%	20%	15%	75%