	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,596	£7,710	£7,826	£8,021	£8,222	£39,375
Total Expenses	£6,460	£6,521	£6,574	£6,635	£6,698	£32,887
Profit Before Tax	£1,136	£1,189	£1,252	£1,386	£1,524	£6,487
Profit After Tax	£920	£963	£1,014	£1,123	£1,234	£5,255
Change In Property Value	£3,450	£6,515	£7,498	£7,948	£6,318	£31,729
Net Return	£4,370	£7,478	£8,512	£9,071	£7,553	£36,983
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	12%	21%	24%	26%	21%	104%