	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,004	£8,124	£8,246	£8,452	£8,663	£41,489
Total Expenses	£6,822	£6,884	£6,937	£7,000	£7,064	£34,708
Profit Before Tax	£1,182	£1,240	£1,308	£1,452	£1,600	£6,782
Profit After Tax	£957	£1,004	£1,060	£1,176	£1,296	£5,493
Change In Property Value	£1,250	£3,788	£5,202	£6,086	£4,946	£21,271
Net Return	£2,207	£4,792	£6,261	£7,262	£6,242	£26,764
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	6%	12%	16%	19%	16%	70%