	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,092	£7,198	£7,378	£7,563	£7,790	£37,021
Total Expenses	£6,675	£6,731	£6,792	£6,855	£6,920	£33,973
Profit Before Tax	£417	£467	£586	£708	£870	£3,048
Profit After Tax	£338	£378	£475	£574	£704	£2,469
Change In Property Value	£2,999	£3,088	£5,832	£6,712	£7,115	£25,746
Net Return	£3,336	£3,467	£6,307	£7,286	£7,819	£28,215
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	11%	20%	24%	25%	91%