	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,668	£7,783	£7,900	£8,097	£8,300	£39,748
Total Expenses	£6,562	£6,623	£6,676	£6,738	£6,800	£33,399
Profit Before Tax	£1,106	£1,160	£1,224	£1,360	£1,499	£6,348
Profit After Tax	£896	£939	£991	£1,101	£1,214	£5,142
Change In Property Value	£4,128	£6,714	£7,728	£8,191	£7,236	£33,997
Net Return	£5,024	£7,654	£8,719	£9,293	£8,450	£39,139
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	14%	21%	24%	26%	23%	108%