	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,232	£8,355	£8,481	£8,693	£8,910	£42,671
Total Expenses	£7,167	£7,229	£7,283	£7,346	£7,410	£36,435
Profit Before Tax	£1,065	£1,126	£1,198	£1,347	£1,500	£6,237
Profit After Tax	£863	£912	£970	£1,091	£1,215	£5,052
Change In Property Value	£3,375	£6,227	£7,953	£9,153	£6,468	£33,177
Net Return	£4,238	£7,139	£8,924	£10,244	£7,683	£38,228
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	17%	22%	25%	19%	92%