	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,020	£7,125	£7,303	£7,486	£7,711	£36,645
Total Expenses	£6,558	£6,580	£6,609	£6,638	£6,671	£33,056
Profit Before Tax	£462	£545	£695	£848	£1,040	£3,589
Profit After Tax	£374	£442	£563	£687	£842	£2,907
Change In Property Value	£4,725	£4,890	£7,954	£9,154	£9,703	£36,427
Net Return	£5,099	£5,332	£8,517	£9,841	£10,545	£39,334
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	12%	13%	21%	24%	25%	95%