	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,200	£7,308	£7,491	£7,678	£7,908	£37,585
Total Expenses	£6,688	£6,744	£6,806	£6,868	£6,934	£34,039
Profit Before Tax	£513	£564	£685	£810	£974	£3,546
Profit After Tax	£415	£457	£555	£656	£789	£2,872
Change In Property Value	£3,000	£3,090	£5,835	£6,715	£7,118	£25,759
Net Return	£3,415	£3,547	£6,390	£7,371	£7,908	£28,631
Return From Rental Income (%)	1%	1%	2%	2%	3%	9%
Total Net Return (%)	11%	11%	21%	24%	26%	92%