	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,536	£7,687	£7,879	£8,076	£8,278	£39,455
Total Expenses	£7,006	£7,033	£7,063	£7,094	£7,125	£35,321
Profit Before Tax	£530	£654	£816	£982	£1,153	£4,135
Profit After Tax	£429	£529	£661	£796	£934	£3,349
Change In Property Value	£4,350	£4,481	£7,692	£9,691	£10,273	£36,486
Net Return	£4,779	£5,010	£8,352	£10,487	£11,207	£39,835
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	10%	10%	17%	21%	23%	82%