	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,488	£7,600	£7,714	£7,907	£8,105	£38,815
Total Expenses	£6,512	£6,573	£6,625	£6,686	£6,749	£33,145
Profit Before Tax	£976	£1,027	£1,089	£1,221	£1,356	£5,670
Profit After Tax	£791	£832	£882	£989	£1,098	£4,592
Change In Property Value	£3,509	£6,625	£7,625	£8,083	£6,426	£32,267
Net Return	£4,299	£7,457	£8,507	£9,071	£7,524	£36,859
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	21%	24%	25%	21%	102%