	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,640	£8,770	£8,901	£9,124	£9,352	£44,786
Total Expenses	£7,658	£7,721	£7,775	£7,839	£7,905	£38,898
Profit Before Tax	£982	£1,049	£1,126	£1,284	£1,447	£5,888
Profit After Tax	£795	£849	£912	£1,040	£1,172	£4,769
Change In Property Value	£1	£2,980	£5,319	£7,079	£4,931	£20,311
Net Return	£797	£3,829	£6,231	£8,119	£6,103	£25,080
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	8%	14%	18%	13%	55%