	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,604	£5,716	£5,859	£6,005	£6,156	£29,340
Total Expenses	£5,028	£5,051	£5,076	£5,101	£5,127	£25,382
Profit Before Tax	£576	£665	£783	£904	£1,029	£3,958
Profit After Tax	£467	£539	£635	£732	£833	£3,206
Change In Property Value	£3,000	£3,090	£5,305	£6,684	£7,085	£25,163
Net Return	£3,467	£3,629	£5,939	£7,416	£7,918	£28,369
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	10%	11%	17%	22%	23%	83%