	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,144	£9,281	£9,420	£9,656	£9,897	£47,399
Total Expenses	£7,902	£7,965	£8,020	£8,086	£8,152	£40,125
Profit Before Tax	£1,242	£1,316	£1,400	£1,570	£1,745	£7,274
Profit After Tax	£1,006	£1,066	£1,134	£1,272	£1,413	£5,892
Change In Property Value	£2	£3,100	£5,534	£7,364	£5,130	£21,129
Net Return	£1,008	£4,166	£6,668	£8,636	£6,543	£27,021
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	9%	14%	18%	14%	57%