	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,960	£7,064	£7,170	£7,350	£7,533	£36,078
Total Expenses	£6,139	£6,199	£6,251	£6,311	£6,372	£31,271
Profit Before Tax	£821	£865	£920	£1,039	£1,162	£4,807
Profit After Tax	£665	£701	£745	£842	£941	£3,894
Change In Property Value	£3,210	£6,062	£6,976	£7,395	£5,879	£29,522
Net Return	£3,875	£6,762	£7,721	£8,237	£6,820	£33,415
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	20%	23%	25%	21%	101%