	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,232	£8,397	£8,565	£8,779	£8,998	£42,970
Total Expenses	£7,167	£7,233	£7,291	£7,354	£7,419	£36,464
Profit Before Tax	£1,065	£1,163	£1,273	£1,424	£1,579	£6,506
Profit After Tax	£863	£942	£1,032	£1,154	£1,279	£5,270
Change In Property Value	£4,050	£6,953	£8,760	£9,286	£8,202	£37,251
Net Return	£4,913	£7,895	£9,792	£10,439	£9,482	£42,520
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	19%	24%	25%	23%	102%