	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,740	£7,895	£8,053	£8,254	£8,460	£40,402
Total Expenses	£7,066	£7,093	£7,120	£7,150	£7,181	£35,610
Profit Before Tax	£675	£801	£933	£1,104	£1,279	£4,792
Profit After Tax	£546	£649	£756	£894	£1,036	£3,881
Change In Property Value	£5,400	£9,270	£11,680	£12,381	£10,937	£49,668
Net Return	£5,946	£9,919	£12,436	£13,275	£11,973	£53,549
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	16%	20%	22%	20%	88%