	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,676	£8,806	£8,938	£9,162	£9,391	£44,973
Total Expenses	£7,597	£7,660	£7,715	£7,779	£7,844	£38,595
Profit Before Tax	£1,079	£1,146	£1,224	£1,383	£1,546	£6,378
Profit After Tax	£874	£928	£991	£1,120	£1,253	£5,166
Change In Property Value	£3,675	£6,780	£8,660	£9,967	£7,043	£36,126
Net Return	£4,549	£7,708	£9,651	£11,087	£8,296	£41,291
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	17%	21%	25%	18%	92%