	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,532	£8,660	£8,790	£9,010	£9,235	£44,226
Total Expenses	£7,740	£7,765	£7,788	£7,821	£7,854	£38,969
Profit Before Tax	£792	£895	£1,001	£1,189	£1,381	£5,258
Profit After Tax	£642	£725	£811	£963	£1,118	£4,259
Change In Property Value	£1,985	£6,015	£8,260	£9,664	£7,855	£33,779
Net Return	£2,627	£6,739	£9,071	£10,627	£8,973	£38,037
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	11%	15%	18%	15%	63%