	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,296	£7,405	£7,591	£7,780	£8,014	£38,086
Total Expenses	£6,697	£6,754	£6,816	£6,878	£6,944	£34,089
Profit Before Tax	£599	£651	£775	£902	£1,069	£3,997
Profit After Tax	£485	£528	£628	£731	£866	£3,237
Change In Property Value	£3,000	£3,090	£5,835	£6,715	£7,118	£25,759
Net Return	£3,485	£3,618	£6,463	£7,446	£7,985	£28,996
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	94%