	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,596	£7,710	£7,826	£8,021	£8,222	£39,375
Total Expenses	£6,580	£6,642	£6,694	£6,756	£6,818	£33,491
Profit Before Tax	£1,016	£1,068	£1,131	£1,265	£1,403	£5,884
Profit After Tax	£823	£865	£916	£1,025	£1,137	£4,766
Change In Property Value	£3,563	£6,727	£7,742	£8,207	£6,525	£32,763
Net Return	£4,385	£7,592	£8,659	£9,232	£7,661	£37,529
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	21%	24%	25%	21%	102%