	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,200	£7,308	£7,418	£7,603	£7,793	£37,322
Total Expenses	£6,579	£6,640	£6,692	£6,753	£6,814	£33,478
Profit Before Tax	£621	£668	£725	£851	£979	£3,843
Profit After Tax	£503	£541	£588	£689	£793	£3,113
Change In Property Value	£2,399	£4,894	£6,362	£6,680	£4,910	£25,245
Net Return	£2,902	£5,435	£6,950	£7,369	£5,703	£28,358
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	8%	15%	19%	20%	15%	77%