	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,680	£7,795	£7,912	£8,110	£8,313	£39,810
Total Expenses	£6,629	£6,691	£6,743	£6,805	£6,868	£33,735
Profit Before Tax	£1,051	£1,105	£1,169	£1,305	£1,445	£6,075
Profit After Tax	£851	£895	£947	£1,057	£1,170	£4,920
Change In Property Value	£3,600	£6,798	£7,824	£8,293	£6,593	£33,108
Net Return	£4,451	£7,693	£8,771	£9,350	£7,764	£38,029
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	21%	24%	25%	21%	103%