	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,544	£8,672	£8,802	£9,022	£9,248	£44,289
Total Expenses	£7,359	£7,422	£7,476	£7,540	£7,605	£37,401
Profit Before Tax	£1,185	£1,250	£1,327	£1,483	£1,643	£6,888
Profit After Tax	£960	£1,013	£1,074	£1,201	£1,331	£5,579
Change In Property Value	£3,500	£6,458	£8,248	£9,492	£6,708	£34,405
Net Return	£4,460	£7,470	£9,322	£10,693	£8,039	£39,985
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	10%	17%	22%	25%	19%	93%