	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,932	£8,051	£8,172	£8,376	£8,585	£41,116
Total Expenses	£6,912	£6,973	£7,027	£7,089	£7,152	£35,153
Profit Before Tax	£1,020	£1,077	£1,145	£1,287	£1,433	£5,963
Profit After Tax	£827	£873	£928	£1,043	£1,161	£4,830
Change In Property Value	£3,840	£7,251	£8,345	£8,846	£7,033	£35,316
Net Return	£4,667	£8,124	£9,273	£9,889	£8,193	£40,146
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	21%	24%	25%	21%	102%