	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,020	£7,125	£7,232	£7,413	£7,598	£36,389
Total Expenses	£6,402	£6,463	£6,514	£6,574	£6,635	£32,589
Profit Before Tax	£618	£663	£718	£839	£963	£3,800
Profit After Tax	£500	£537	£581	£679	£780	£3,078
Change In Property Value	£2,300	£4,692	£6,100	£6,405	£4,707	£24,204
Net Return	£2,800	£5,229	£6,681	£7,084	£5,487	£27,282
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	8%	15%	19%	20%	15%	77%