	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,924	£7,062	£7,239	£7,420	£7,606	£36,251
Total Expenses	£6,263	£6,323	£6,383	£6,445	£6,507	£31,921
Profit Before Tax	£661	£740	£856	£975	£1,099	£4,330
Profit After Tax	£535	£599	£693	£789	£890	£3,507
Change In Property Value	£2,700	£2,781	£4,774	£6,015	£6,376	£22,645
Net Return	£3,235	£3,380	£5,467	£6,804	£7,266	£26,153
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	11%	11%	18%	22%	24%	85%