	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,320	£7,466	£7,616	£7,806	£8,001	£38,210
Total Expenses	£6,593	£6,658	£6,714	£6,774	£6,837	£33,575
Profit Before Tax	£727	£809	£902	£1,032	£1,165	£4,634
Profit After Tax	£589	£655	£731	£836	£943	£3,754
Change In Property Value	£3,600	£6,180	£7,787	£8,254	£7,291	£33,112
Net Return	£4,189	£6,835	£8,518	£9,090	£8,234	£36,866
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	10%	17%	21%	22%	20%	91%