	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,524	£7,637	£7,751	£7,945	£8,144	£39,001
Total Expenses	£6,883	£6,907	£6,929	£6,958	£6,989	£34,666
Profit Before Tax	£641	£730	£823	£987	£1,155	£4,336
Profit After Tax	£519	£591	£667	£799	£936	£3,512
Change In Property Value	£2,625	£6,217	£8,273	£9,606	£7,060	£33,781
Net Return	£3,144	£6,808	£8,939	£10,405	£7,996	£37,293
Return From Rental Income (%)	1%	1%	1%	1%	2%	7%
Total Net Return (%)	6%	13%	17%	19%	15%	70%