	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	£6,563	£6,625	£6,678	£6,739	£6,802	£33,407
Profit Before Tax	£1,105	£1,158	£1,222	£1,358	£1,498	£6,340
Profit After Tax	£895	£938	£990	£1,100	£1,213	£5,136
Change In Property Value	£3,540	£6,685	£7,693	£8,155	£6,483	£32,557
Net Return	£4,435	£7,623	£8,683	£9,255	£7,696	£37,692
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	12%	21%	24%	25%	21%	104%