	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,320	£7,466	£7,653	£7,844	£8,040	£38,324
Total Expenses	£6,707	£6,733	£6,763	£6,793	£6,823	£33,819
Profit Before Tax	£613	£733	£890	£1,052	£1,217	£4,505
Profit After Tax	£496	£594	£721	£852	£986	£3,649
Change In Property Value	£4,140	£4,264	£7,320	£9,223	£9,777	£34,725
Net Return	£4,636	£4,858	£8,041	£10,075	£10,763	£38,374
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	10%	10%	17%	22%	23%	82%