	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,920	£8,039	£8,240	£8,446	£8,699	£41,343
Total Expenses	£7,154	£7,212	£7,275	£7,340	£7,408	£36,389
Profit Before Tax	£766	£827	£965	£1,106	£1,291	£4,955
Profit After Tax	£620	£670	£781	£896	£1,046	£4,013
Change In Property Value	£3,299	£3,397	£6,416	£7,384	£7,827	£28,322
Net Return	£3,919	£4,067	£7,197	£8,280	£8,873	£32,335
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	24%	26%	95%