	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,476	£7,588	£7,702	£7,895	£8,092	£38,752
Total Expenses	£6,448	£6,509	£6,561	£6,622	£6,685	£32,825
Profit Before Tax	£1,028	£1,079	£1,141	£1,272	£1,407	£5,927
Profit After Tax	£833	£874	£924	£1,030	£1,140	£4,801
Change In Property Value	£3,450	£6,515	£7,498	£7,948	£6,318	£31,729
Net Return	£4,283	£7,389	£8,422	£8,978	£7,458	£36,530
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	21%	24%	25%	21%	103%