	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,596	£7,710	£7,903	£8,100	£8,343	£39,652
Total Expenses	£6,727	£6,784	£6,847	£6,910	£6,977	£34,246
Profit Before Tax	£869	£925	£1,056	£1,190	£1,366	£5,406
Profit After Tax	£704	£750	£855	£964	£1,106	£4,379
Change In Property Value	£3,000	£3,090	£5,835	£6,715	£7,118	£25,759
Net Return	£3,704	£3,840	£6,690	£7,679	£8,225	£30,138
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	12%	12%	22%	25%	27%	97%