	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,844	£8,977	£9,111	£9,339	£9,573	£45,844
Total Expenses	£7,550	£7,613	£7,668	£7,732	£7,798	£38,361
Profit Before Tax	£1,294	£1,364	£1,444	£1,607	£1,774	£7,483
Profit After Tax	£1,048	£1,105	£1,169	£1,302	£1,437	£6,061
Change In Property Value	£3,625	£6,688	£8,542	£9,831	£6,947	£35,634
Net Return	£4,673	£7,793	£9,712	£11,133	£8,385	£41,695
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	11%	18%	22%	25%	19%	94%