	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,596	£7,748	£7,942	£8,140	£8,344	£39,769
Total Expenses	£6,529	£6,590	£6,652	£6,716	£6,779	£33,266
Profit Before Tax	£1,067	£1,158	£1,289	£1,424	£1,565	£6,504
Profit After Tax	£864	£938	£1,044	£1,154	£1,267	£5,268
Change In Property Value	£2,850	£2,936	£5,039	£6,349	£6,730	£23,905
Net Return	£3,714	£3,873	£6,084	£7,503	£7,998	£29,173
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	11%	12%	19%	23%	25%	90%