	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,380	£7,491	£7,603	£7,793	£7,988	£38,255
Total Expenses	£6,567	£6,628	£6,680	£6,741	£6,803	£33,419
Profit Before Tax	£813	£863	£923	£1,052	£1,185	£4,836
Profit After Tax	£659	£699	£748	£852	£960	£3,917
Change In Property Value	£3,570	£6,741	£7,759	£8,224	£6,538	£32,832
Net Return	£4,229	£7,440	£8,506	£9,076	£7,498	£36,750
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	12%	20%	23%	25%	20%	100%