	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,392	£7,503	£7,690	£7,883	£8,119	£38,587
Total Expenses	£6,705	£6,762	£6,824	£6,887	£6,953	£34,130
Profit Before Tax	£687	£741	£867	£996	£1,166	£4,458
Profit After Tax	£557	£600	£702	£807	£945	£3,611
Change In Property Value	£2,999	£3,088	£5,832	£6,712	£7,115	£25,746
Net Return	£3,555	£3,689	£6,534	£7,519	£8,060	£29,357
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	12%	21%	24%	26%	95%