	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,524	£7,637	£7,751	£7,945	£8,144	£39,001
Total Expenses	£6,400	£6,424	£6,446	£6,476	£6,506	£32,252
Profit Before Tax	£1,124	£1,213	£1,306	£1,469	£1,638	£6,749
Profit After Tax	£910	£982	£1,057	£1,190	£1,326	£5,467
Change In Property Value	£2,400	£5,684	£7,564	£8,782	£6,455	£30,885
Net Return	£3,310	£6,666	£8,621	£9,973	£7,781	£36,352
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	7%	14%	18%	20%	16%	74%