	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,560	£7,673	£7,789	£7,983	£8,183	£39,188
Total Expenses	£6,616	£6,677	£6,730	£6,791	£6,853	£33,667
Profit Before Tax	£944	£996	£1,059	£1,192	£1,329	£5,521
Profit After Tax	£765	£807	£858	£966	£1,077	£4,472
Change In Property Value	£3,599	£6,796	£7,821	£8,290	£6,591	£33,097
Net Return	£4,364	£7,603	£8,679	£9,256	£7,668	£37,569
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	21%	23%	25%	21%	102%