	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,052	£8,213	£8,418	£8,629	£8,845	£42,157
Total Expenses	£7,368	£7,430	£7,493	£7,558	£7,623	£37,472
Profit Before Tax	£684	£783	£925	£1,070	£1,222	£4,685
Profit After Tax	£554	£634	£749	£867	£990	£3,795
Change In Property Value	£3,450	£3,554	£6,100	£7,686	£8,147	£28,937
Net Return	£4,004	£4,188	£6,849	£8,553	£9,137	£32,732
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	11%	18%	22%	23%	84%