	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,248	£7,357	£7,467	£7,654	£7,845	£37,571
Total Expenses	£6,425	£6,486	£6,538	£6,598	£6,660	£32,707
Profit Before Tax	£823	£871	£929	£1,055	£1,185	£4,864
Profit After Tax	£667	£705	£753	£855	£960	£3,940
Change In Property Value	£3,450	£6,515	£7,498	£7,948	£6,318	£31,729
Net Return	£4,117	£7,220	£8,251	£8,803	£7,278	£35,668
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	12%	20%	23%	25%	21%	100%