	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,068	£7,174	£7,353	£7,537	£7,763	£36,896
Total Expenses	£6,397	£6,453	£6,514	£6,576	£6,642	£32,582
Profit Before Tax	£671	£721	£839	£961	£1,122	£4,314
Profit After Tax	£544	£584	£680	£778	£909	£3,494
Change In Property Value	£2,790	£2,874	£5,427	£6,245	£6,620	£23,956
Net Return	£3,334	£3,458	£6,106	£7,024	£7,529	£27,450
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	24%	26%	95%