	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,044	£7,150	£7,257	£7,438	£7,624	£36,513
Total Expenses	£6,244	£6,304	£6,356	£6,416	£6,477	£31,797
Profit Before Tax	£800	£845	£901	£1,022	£1,147	£4,716
Profit After Tax	£648	£685	£730	£828	£929	£3,820
Change In Property Value	£3,300	£6,232	£7,172	£7,602	£6,044	£30,349
Net Return	£3,948	£6,916	£7,902	£8,430	£6,973	£34,170
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	12%	20%	23%	25%	21%	100%