	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,704	£7,820	£8,015	£8,215	£8,462	£40,216
Total Expenses	£7,135	£7,192	£7,255	£7,319	£7,386	£36,286
Profit Before Tax	£569	£627	£760	£897	£1,076	£3,930
Profit After Tax	£461	£508	£616	£726	£872	£3,183
Change In Property Value	£3,300	£3,399	£6,418	£7,387	£7,830	£28,335
Net Return	£3,761	£3,907	£7,034	£8,113	£8,702	£31,518
Return From Rental Income (%)	1%	1%	2%	2%	3%	9%
Total Net Return (%)	11%	11%	21%	24%	26%	93%