	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,752	£7,868	£7,986	£8,186	£8,391	£40,183
Total Expenses	£6,797	£6,859	£6,912	£6,973	£7,036	£34,577
Profit Before Tax	£955	£1,010	£1,075	£1,213	£1,354	£5,606
Profit After Tax	£773	£818	£871	£982	£1,097	£4,541
Change In Property Value	£2,500	£5,100	£6,630	£6,962	£5,117	£26,308
Net Return	£3,273	£5,918	£7,501	£7,944	£6,214	£30,849
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	9%	15%	19%	21%	16%	80%