	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,620	£7,772	£7,967	£8,166	£8,370	£39,895
Total Expenses	£6,690	£6,751	£6,813	£6,877	£6,940	£34,072
Profit Before Tax	£930	£1,021	£1,153	£1,289	£1,430	£5,823
Profit After Tax	£753	£827	£934	£1,044	£1,158	£4,717
Change In Property Value	£2,970	£3,059	£5,251	£6,617	£7,014	£24,911
Net Return	£3,723	£3,886	£6,186	£7,661	£8,172	£29,628
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	11%	12%	18%	23%	24%	88%