	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,004	£8,124	£8,246	£8,452	£8,663	£41,489
Total Expenses	£6,951	£7,013	£7,066	£7,129	£7,192	£35,351
Profit Before Tax	£1,053	£1,111	£1,180	£1,323	£1,471	£6,138
Profit After Tax	£853	£900	£956	£1,072	£1,191	£4,972
Change In Property Value	£3,870	£7,308	£8,411	£8,915	£7,088	£35,592
Net Return	£4,723	£8,208	£9,366	£9,987	£8,279	£40,564
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	21%	24%	25%	21%	102%