	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,632	£7,785	£7,940	£8,139	£8,342	£39,838
Total Expenses	£6,721	£6,786	£6,843	£6,904	£6,967	£34,221
Profit Before Tax	£911	£999	£1,098	£1,235	£1,375	£5,617
Profit After Tax	£738	£809	£889	£1,000	£1,114	£4,550
Change In Property Value	£3,690	£6,335	£7,981	£8,460	£7,473	£33,940
Net Return	£4,428	£7,143	£8,871	£9,460	£8,587	£38,490
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	19%	23%	25%	23%	102%