	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,980	£8,100	£8,302	£8,510	£8,765	£41,657
Total Expenses	£6,964	£7,022	£7,085	£7,150	£7,218	£35,438
Profit Before Tax	£1,016	£1,078	£1,217	£1,360	£1,547	£6,218
Profit After Tax	£823	£873	£986	£1,102	£1,253	£5,037
Change In Property Value	£3,150	£3,245	£6,127	£7,051	£7,474	£27,047
Net Return	£3,973	£4,118	£7,113	£8,153	£8,728	£32,084
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	99%