	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,536	£7,649	£7,840	£8,036	£8,277	£39,339
Total Expenses	£7,006	£7,029	£7,059	£7,090	£7,124	£35,309
Profit Before Tax	£530	£620	£781	£947	£1,153	£4,030
Profit After Tax	£429	£502	£633	£767	£934	£3,264
Change In Property Value	£5,075	£5,253	£8,543	£9,832	£10,422	£39,125
Net Return	£5,504	£5,755	£9,176	£10,599	£11,356	£42,389
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	12%	13%	21%	24%	26%	95%