	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,128	£7,271	£7,452	£7,639	£7,830	£37,319
Total Expenses	£6,482	£6,542	£6,603	£6,666	£6,728	£33,021
Profit Before Tax	£646	£728	£849	£973	£1,102	£4,298
Profit After Tax	£523	£590	£688	£788	£893	£3,482
Change In Property Value	£2,850	£2,936	£5,039	£6,349	£6,730	£23,905
Net Return	£3,373	£3,525	£5,727	£7,137	£7,623	£27,386
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	11%	18%	22%	24%	85%