	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,184	£8,307	£8,431	£8,642	£8,858	£42,422
Total Expenses	£7,000	£7,062	£7,115	£7,178	£7,242	£35,597
Profit Before Tax	£1,184	£1,245	£1,316	£1,464	£1,616	£6,825
Profit After Tax	£959	£1,008	£1,066	£1,186	£1,309	£5,528
Change In Property Value	£2,599	£5,302	£6,893	£7,237	£5,319	£27,350
Net Return	£3,558	£6,310	£7,959	£8,423	£6,628	£32,878
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	9%	16%	20%	21%	17%	82%