	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,692	£7,807	£8,003	£8,203	£8,449	£40,153
Total Expenses	£6,623	£6,646	£6,677	£6,708	£6,743	£33,397
Profit Before Tax	£1,069	£1,161	£1,326	£1,495	£1,706	£6,756
Profit After Tax	£866	£940	£1,074	£1,211	£1,382	£5,473
Change In Property Value	£4,723	£4,889	£7,951	£9,151	£9,700	£36,413
Net Return	£5,589	£5,829	£9,025	£10,362	£11,082	£41,886
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	13%	14%	22%	25%	27%	101%