	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	£6,998	£7,060	£7,113	£7,176	£7,240	£35,587
Profit Before Tax	£1,150	£1,210	£1,281	£1,428	£1,579	£6,649
Profit After Tax	£932	£980	£1,038	£1,157	£1,279	£5,386
Change In Property Value	£3,250	£5,996	£7,659	£8,814	£6,229	£31,948
Net Return	£4,182	£6,977	£8,696	£9,971	£7,508	£37,334
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	17%	22%	25%	19%	93%