	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,872	£8,029	£8,190	£8,395	£8,605	£41,091
Total Expenses	£6,809	£6,875	£6,932	£6,994	£7,058	£34,668
Profit Before Tax	£1,063	£1,155	£1,258	£1,401	£1,547	£6,423
Profit After Tax	£861	£935	£1,019	£1,134	£1,253	£5,203
Change In Property Value	£3,750	£6,438	£8,111	£8,598	£7,595	£34,492
Net Return	£4,611	£7,373	£9,130	£9,732	£8,848	£39,694
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	17%	22%	23%	21%	94%