	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,064	£8,185	£8,308	£8,515	£8,728	£41,800
Total Expenses	£6,989	£7,051	£7,104	£7,167	£7,231	£35,542
Profit Before Tax	£1,075	£1,134	£1,203	£1,348	£1,497	£6,258
Profit After Tax	£871	£918	£975	£1,092	£1,213	£5,069
Change In Property Value	£3,900	£7,364	£8,476	£8,984	£7,142	£35,866
Net Return	£4,771	£8,283	£9,450	£10,076	£8,355	£40,935
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	21%	24%	25%	21%	102%