	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,712	£8,843	£8,975	£9,200	£9,430	£45,159
Total Expenses	£7,344	£7,407	£7,461	£7,525	£7,591	£37,327
Profit Before Tax	£1,368	£1,436	£1,514	£1,675	£1,839	£7,833
Profit After Tax	£1,108	£1,163	£1,227	£1,356	£1,490	£6,344
Change In Property Value	£3,475	£6,411	£8,189	£9,425	£6,660	£34,160
Net Return	£4,583	£7,575	£9,415	£10,781	£8,150	£40,504
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	11%	18%	22%	25%	19%	95%