	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,608	£7,722	£7,838	£8,034	£8,235	£39,437
Total Expenses	£6,588	£6,649	£6,702	£6,763	£6,826	£33,529
Profit Before Tax	£1,020	£1,073	£1,136	£1,270	£1,409	£5,908
Profit After Tax	£826	£869	£920	£1,029	£1,141	£4,785
Change In Property Value	£3,569	£6,739	£7,755	£8,221	£6,535	£32,819
Net Return	£4,395	£7,607	£8,676	£9,250	£7,676	£37,604
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	21%	24%	25%	21%	103%