	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,836	£7,954	£8,073	£8,275	£8,482	£40,619
Total Expenses	£6,805	£6,867	£6,920	£6,982	£7,046	£34,621
Profit Before Tax	£1,031	£1,086	£1,153	£1,292	£1,436	£5,998
Profit After Tax	£835	£880	£934	£1,047	£1,163	£4,858
Change In Property Value	£3,125	£5,766	£7,364	£8,475	£5,989	£30,719
Net Return	£3,960	£6,646	£8,298	£9,522	£7,152	£35,577
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	10%	17%	22%	25%	19%	109%