	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,404	£7,515	£7,628	£7,818	£8,014	£38,379
Total Expenses	£6,521	£6,582	£6,634	£6,695	£6,757	£33,189
Profit Before Tax	£883	£933	£994	£1,123	£1,257	£5,190
Profit After Tax	£715	£756	£805	£910	£1,018	£4,204
Change In Property Value	£3,525	£6,656	£7,661	£8,120	£6,456	£32,417
Net Return	£4,240	£7,412	£8,465	£9,030	£7,473	£36,621
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	20%	23%	25%	21%	101%