	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,052	£8,173	£8,377	£8,587	£8,844	£42,033
Total Expenses	£7,368	£7,426	£7,489	£7,554	£7,623	£37,460
Profit Before Tax	£684	£747	£888	£1,032	£1,222	£4,573
Profit After Tax	£554	£605	£719	£836	£990	£3,704
Change In Property Value	£3,450	£3,554	£6,710	£7,723	£8,186	£29,623
Net Return	£4,004	£4,158	£7,429	£8,559	£9,176	£33,327
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	94%