	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,356	£7,466	£7,578	£7,768	£7,962	£38,130
Total Expenses	£6,436	£6,497	£6,549	£6,610	£6,672	£32,763
Profit Before Tax	£920	£970	£1,029	£1,158	£1,290	£5,367
Profit After Tax	£745	£785	£834	£938	£1,045	£4,348
Change In Property Value	£3,450	£6,515	£7,498	£7,948	£6,318	£31,729
Net Return	£4,195	£7,300	£8,332	£8,886	£7,364	£36,077
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	21%	23%	25%	21%	102%