	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,148	£8,270	£8,394	£8,604	£8,819	£42,236
Total Expenses	£6,996	£7,058	£7,112	£7,174	£7,239	£35,579
Profit Before Tax	£1,152	£1,212	£1,283	£1,430	£1,581	£6,657
Profit After Tax	£933	£982	£1,039	£1,158	£1,280	£5,392
Change In Property Value	£3,249	£5,994	£7,656	£8,811	£6,226	£31,936
Net Return	£4,182	£6,976	£8,695	£9,969	£7,507	£37,328
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	17%	22%	25%	19%	109%