	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,404	£7,515	£7,703	£7,896	£8,132	£38,650
Total Expenses	£6,708	£6,765	£6,827	£6,890	£6,956	£34,146
Profit Before Tax	£696	£750	£876	£1,006	£1,176	£4,504
Profit After Tax	£564	£608	£710	£815	£953	£3,648
Change In Property Value	£3,000	£3,090	£5,835	£6,715	£7,118	£25,759
Net Return	£3,564	£3,698	£6,545	£7,530	£8,071	£29,407
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	12%	21%	24%	26%	95%