	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,932	£8,091	£8,252	£8,459	£8,670	£41,404
Total Expenses	£6,976	£7,042	£7,099	£7,161	£7,225	£35,503
Profit Before Tax	£956	£1,049	£1,153	£1,297	£1,445	£5,901
Profit After Tax	£774	£850	£934	£1,051	£1,170	£4,780
Change In Property Value	£3,900	£6,695	£8,436	£8,942	£7,899	£35,871
Net Return	£4,674	£7,545	£9,370	£9,993	£9,069	£40,651
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	17%	21%	23%	21%	93%