	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,872	£7,990	£8,110	£8,313	£8,520	£40,805
Total Expenses	£6,918	£6,942	£6,964	£6,995	£7,027	£34,846
Profit Before Tax	£954	£1,048	£1,146	£1,318	£1,494	£5,959
Profit After Tax	£773	£849	£928	£1,067	£1,210	£4,827
Change In Property Value	£3,500	£7,140	£9,282	£9,746	£7,163	£36,831
Net Return	£4,273	£7,989	£10,210	£10,813	£8,373	£41,658
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	8%	15%	19%	20%	16%	78%