	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,488	£7,638	£7,791	£7,985	£8,185	£39,086
Total Expenses	£6,513	£6,578	£6,635	£6,696	£6,758	£33,180
Profit Before Tax	£975	£1,060	£1,156	£1,289	£1,426	£5,906
Profit After Tax	£790	£858	£936	£1,044	£1,155	£4,784
Change In Property Value	£3,510	£6,026	£7,592	£8,048	£7,109	£32,284
Net Return	£4,300	£6,884	£8,528	£9,092	£8,264	£37,068
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	17%	22%	23%	21%	94%