	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,452	£7,564	£7,753	£7,947	£8,185	£38,900
Total Expenses	£6,633	£6,691	£6,752	£6,816	£6,882	£33,774
Profit Before Tax	£819	£873	£1,000	£1,131	£1,303	£5,126
Profit After Tax	£663	£707	£810	£916	£1,055	£4,152
Change In Property Value	£2,940	£3,028	£5,718	£6,581	£6,976	£25,244
Net Return	£3,603	£3,736	£6,529	£7,497	£8,031	£29,396
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	12%	21%	25%	26%	97%