	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,004	£8,164	£8,327	£8,536	£8,749	£41,780
Total Expenses	£6,822	£6,888	£6,946	£7,008	£7,072	£34,737
Profit Before Tax	£1,182	£1,276	£1,382	£1,527	£1,677	£7,043
Profit After Tax	£957	£1,033	£1,119	£1,237	£1,358	£5,705
Change In Property Value	£3,750	£6,438	£8,111	£8,598	£7,595	£34,492
Net Return	£4,707	£7,471	£9,230	£9,835	£8,953	£40,197
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	19%	24%	26%	23%	104%