	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,680	£7,795	£7,912	£8,110	£8,313	£39,810
Total Expenses	£6,416	£6,440	£6,462	£6,492	£6,523	£32,333
Profit Before Tax	£1,264	£1,355	£1,450	£1,618	£1,790	£7,477
Profit After Tax	£1,024	£1,098	£1,175	£1,310	£1,450	£6,056
Change In Property Value	£3,200	£6,528	£8,486	£8,911	£6,549	£33,674
Net Return	£4,224	£7,626	£9,661	£10,221	£7,999	£39,731
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	9%	16%	20%	21%	16%	81%