	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,880	£9,013	£9,148	£9,377	£9,612	£46,030
Total Expenses	£7,340	£7,366	£7,390	£7,423	£7,457	£36,977
Profit Before Tax	£1,540	£1,647	£1,758	£1,954	£2,154	£9,053
Profit After Tax	£1,247	£1,334	£1,424	£1,583	£1,745	£7,333
Change In Property Value	£3,700	£7,548	£9,812	£10,303	£7,573	£38,936
Net Return	£4,947	£8,882	£11,237	£11,886	£9,318	£46,269
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	9%	16%	20%	21%	16%	82%