	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,872	£7,990	£8,110	£8,313	£8,520	£40,805
Total Expenses	£6,809	£6,871	£6,924	£6,986	£7,049	£34,639
Profit Before Tax	£1,063	£1,119	£1,186	£1,327	£1,471	£6,166
Profit After Tax	£861	£907	£961	£1,075	£1,192	£4,994
Change In Property Value	£2,500	£5,100	£6,630	£6,962	£5,117	£26,308
Net Return	£3,361	£6,007	£7,591	£8,036	£6,308	£31,303
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	9%	16%	20%	21%	16%	81%