	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,680	£7,834	£7,990	£8,190	£8,395	£40,089
Total Expenses	£6,629	£6,694	£6,751	£6,813	£6,876	£33,763
Profit Before Tax	£1,051	£1,139	£1,239	£1,377	£1,519	£6,326
Profit After Tax	£851	£923	£1,004	£1,116	£1,230	£5,124
Change In Property Value	£3,600	£6,180	£7,787	£8,254	£7,291	£33,112
Net Return	£4,451	£7,103	£8,791	£9,370	£8,521	£38,236
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	19%	24%	25%	23%	103%