	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,256	£8,380	£8,506	£8,718	£8,936	£42,796
Total Expenses	£7,330	£7,392	£7,446	£7,509	£7,574	£37,251
Profit Before Tax	£926	£987	£1,059	£1,209	£1,363	£5,544
Profit After Tax	£750	£800	£858	£979	£1,104	£4,491
Change In Property Value	£1	£2,800	£4,998	£6,651	£4,634	£19,084
Net Return	£751	£3,600	£5,856	£7,630	£5,737	£23,575
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	8%	14%	18%	13%	55%