	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,620	£7,734	£7,850	£8,047	£8,248	£39,499
Total Expenses	£6,591	£6,652	£6,705	£6,766	£6,829	£33,543
Profit Before Tax	£1,029	£1,082	£1,145	£1,280	£1,419	£5,956
Profit After Tax	£834	£876	£928	£1,037	£1,149	£4,824
Change In Property Value	£3,570	£6,741	£7,759	£8,224	£6,538	£32,832
Net Return	£4,404	£7,618	£8,687	£9,261	£7,687	£37,657
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	21%	24%	25%	21%	103%