	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,716	£7,832	£7,949	£8,148	£8,352	£39,997
Total Expenses	£6,713	£6,774	£6,827	£6,889	£6,952	£34,155
Profit Before Tax	£1,003	£1,057	£1,122	£1,259	£1,400	£5,841
Profit After Tax	£813	£856	£909	£1,020	£1,134	£4,731
Change In Property Value	£3,675	£6,939	£7,987	£8,466	£6,730	£33,797
Net Return	£4,487	£7,796	£8,895	£9,486	£7,864	£38,528
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	21%	24%	25%	21%	102%