	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,520	£8,648	£8,778	£8,997	£9,222	£44,164
Total Expenses	£7,421	£7,484	£7,538	£7,601	£7,667	£37,710
Profit Before Tax	£1,099	£1,164	£1,240	£1,396	£1,555	£6,454
Profit After Tax	£890	£943	£1,004	£1,130	£1,260	£5,228
Change In Property Value	£3,550	£6,550	£8,365	£9,628	£6,804	£34,897
Net Return	£4,440	£7,493	£9,370	£10,758	£8,064	£40,125
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	17%	21%	25%	18%	92%