	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,248	£7,357	£7,541	£7,729	£7,961	£37,836
Total Expenses	£6,184	£6,207	£6,236	£6,266	£6,299	£31,191
Profit Before Tax	£1,064	£1,150	£1,305	£1,464	£1,662	£6,644
Profit After Tax	£862	£932	£1,057	£1,186	£1,346	£5,382
Change In Property Value	£4,375	£4,528	£7,365	£8,476	£8,985	£33,728
Net Return	£5,237	£5,460	£8,422	£9,662	£10,331	£39,110
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	14%	14%	22%	25%	27%	102%