	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,700	£8,830	£8,963	£9,187	£9,417	£45,097
Total Expenses	£7,535	£7,598	£7,653	£7,717	£7,783	£38,286
Profit Before Tax	£1,165	£1,232	£1,310	£1,470	£1,634	£6,811
Profit After Tax	£943	£998	£1,061	£1,191	£1,324	£5,517
Change In Property Value	£2,900	£5,916	£7,691	£8,075	£5,935	£30,518
Net Return	£3,843	£6,914	£8,752	£9,266	£7,259	£36,035
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	9%	16%	20%	21%	16%	81%