	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,368	£7,479	£7,591	£7,780	£7,975	£38,193
Total Expenses	£6,501	£6,562	£6,614	£6,675	£6,737	£33,090
Profit Before Tax	£867	£916	£976	£1,105	£1,238	£5,103
Profit After Tax	£702	£742	£791	£895	£1,003	£4,133
Change In Property Value	£1,755	£4,156	£5,531	£6,422	£4,720	£22,584
Net Return	£2,457	£4,898	£6,322	£7,317	£5,723	£26,717
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	7%	14%	18%	20%	16%	74%