	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,800	£7,956	£8,155	£8,359	£8,568	£40,837
Total Expenses	£7,231	£7,258	£7,289	£7,320	£7,352	£36,451
Profit Before Tax	£569	£698	£866	£1,038	£1,216	£4,387
Profit After Tax	£461	£565	£701	£841	£985	£3,553
Change In Property Value	£4,500	£4,635	£7,957	£10,026	£10,627	£37,744
Net Return	£4,961	£5,200	£8,658	£10,867	£11,612	£41,297
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	10%	10%	17%	21%	23%	82%