	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,328	£8,453	£8,580	£8,794	£9,014	£43,169
Total Expenses	£7,225	£7,287	£7,341	£7,404	£7,469	£36,726
Profit Before Tax	£1,103	£1,166	£1,239	£1,390	£1,545	£6,443
Profit After Tax	£894	£944	£1,003	£1,126	£1,252	£5,219
Change In Property Value	£3,413	£6,296	£8,041	£9,255	£6,540	£33,545
Net Return	£4,306	£7,240	£9,045	£10,381	£7,792	£38,764
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	17%	22%	25%	19%	92%