	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,944	£8,063	£8,184	£8,389	£8,598	£41,178
Total Expenses	£6,945	£7,007	£7,060	£7,122	£7,186	£35,320
Profit Before Tax	£999	£1,056	£1,124	£1,266	£1,413	£5,858
Profit After Tax	£809	£856	£911	£1,026	£1,144	£4,745
Change In Property Value	£1	£2,580	£4,605	£6,128	£4,269	£17,585
Net Return	£811	£3,436	£5,516	£7,154	£5,414	£22,330
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	9%	14%	18%	14%	56%