	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,248	£7,393	£7,541	£7,729	£7,923	£37,834
Total Expenses	£6,747	£6,811	£6,867	£6,928	£6,990	£34,342
Profit Before Tax	£501	£582	£674	£802	£933	£3,492
Profit After Tax	£406	£471	£546	£649	£756	£2,828
Change In Property Value	£3,750	£6,438	£8,111	£8,598	£7,595	£34,492
Net Return	£4,156	£6,909	£8,657	£9,247	£8,351	£37,320
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	10%	16%	20%	22%	20%	88%