	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,200	£7,344	£7,528	£7,716	£7,909	£37,696
Total Expenses	£6,291	£6,351	£6,412	£6,475	£6,537	£32,067
Profit Before Tax	£909	£993	£1,115	£1,241	£1,372	£5,629
Profit After Tax	£736	£804	£903	£1,005	£1,111	£4,560
Change In Property Value	£2,700	£2,781	£4,774	£6,015	£6,376	£22,647
Net Return	£3,436	£3,585	£5,677	£7,020	£7,487	£27,206
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	12%	18%	23%	24%	89%