	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,932	£8,051	£8,172	£8,376	£8,585	£41,116
Total Expenses	£6,976	£7,038	£7,091	£7,153	£7,217	£35,475
Profit Before Tax	£956	£1,013	£1,081	£1,223	£1,369	£5,642
Profit After Tax	£774	£821	£875	£991	£1,109	£4,570
Change In Property Value	£3,900	£7,365	£8,476	£8,984	£7,143	£35,867
Net Return	£4,674	£8,185	£9,351	£9,975	£8,251	£40,437
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	12%	20%	23%	25%	21%	101%