	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,284	£7,430	£7,615	£7,806	£8,001	£38,136
Total Expenses	£6,684	£6,710	£6,739	£6,769	£6,799	£33,701
Profit Before Tax	£600	£720	£876	£1,037	£1,202	£4,435
Profit After Tax	£486	£583	£710	£840	£973	£3,592
Change In Property Value	£4,125	£4,249	£7,294	£9,190	£9,741	£34,599
Net Return	£4,611	£4,832	£8,004	£10,030	£10,715	£38,191
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	10%	10%	17%	22%	23%	82%