	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,432	£6,528	£6,692	£6,859	£7,065	£33,576
Total Expenses	£5,704	£5,725	£5,752	£5,780	£5,811	£28,772
Profit Before Tax	£728	£803	£940	£1,079	£1,254	£4,804
Profit After Tax	£590	£651	£761	£874	£1,016	£3,891
Change In Property Value	£4,023	£4,164	£6,773	£7,795	£8,262	£31,017
Net Return	£4,613	£4,815	£7,534	£8,669	£9,278	£34,908
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	13%	14%	21%	24%	26%	98%