	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,316	£8,441	£8,567	£8,782	£9,001	£43,107
Total Expenses	£7,014	£7,077	£7,130	£7,194	£7,258	£35,674
Profit Before Tax	£1,302	£1,364	£1,437	£1,588	£1,743	£7,433
Profit After Tax	£1,054	£1,105	£1,164	£1,286	£1,412	£6,021
Change In Property Value	£1,300	£3,939	£5,410	£6,329	£5,144	£22,122
Net Return	£2,354	£5,044	£6,573	£7,615	£6,556	£28,143
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	6%	13%	16%	19%	16%	70%