	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,128	£7,235	£7,343	£7,527	£7,715	£36,949
Total Expenses	£6,413	£6,474	£6,525	£6,586	£6,647	£32,645
Profit Before Tax	£715	£761	£818	£941	£1,068	£4,304
Profit After Tax	£579	£617	£663	£763	£865	£3,486
Change In Property Value	£3,450	£6,515	£7,498	£7,948	£6,318	£31,729
Net Return	£4,029	£7,131	£8,160	£8,710	£7,184	£35,215
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	11%	20%	23%	25%	20%	99%