	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,836	£7,954	£8,152	£8,356	£8,607	£40,905
Total Expenses	£6,836	£6,859	£6,890	£6,921	£6,957	£34,464
Profit Before Tax	£1,000	£1,094	£1,262	£1,435	£1,650	£6,441
Profit After Tax	£810	£886	£1,023	£1,162	£1,336	£5,217
Change In Property Value	£4,199	£4,324	£8,166	£9,398	£9,962	£36,050
Net Return	£5,008	£5,211	£9,189	£10,561	£11,299	£41,267
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	25%	26%	96%