	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,664	£8,794	£8,926	£9,149	£9,378	£44,911
Total Expenses	£7,435	£7,498	£7,552	£7,617	£7,682	£37,785
Profit Before Tax	£1,229	£1,296	£1,373	£1,532	£1,696	£7,126
Profit After Tax	£995	£1,050	£1,112	£1,241	£1,373	£5,772
Change In Property Value	£3,550	£6,550	£8,365	£9,628	£6,804	£34,897
Net Return	£4,545	£7,599	£9,478	£10,869	£8,177	£40,669
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	17%	22%	25%	19%	93%