	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,872	£7,990	£8,110	£8,313	£8,520	£40,805
Total Expenses	£6,873	£6,935	£6,988	£7,050	£7,114	£34,961
Profit Before Tax	£999	£1,055	£1,122	£1,262	£1,407	£5,844
Profit After Tax	£809	£854	£909	£1,023	£1,139	£4,734
Change In Property Value	£3,810	£7,195	£8,280	£8,777	£6,978	£35,040
Net Return	£4,619	£8,049	£9,189	£9,800	£8,117	£39,774
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	21%	24%	25%	21%	102%