	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,412	£8,538	£8,666	£8,883	£9,105	£43,604
Total Expenses	£7,233	£7,296	£7,350	£7,413	£7,478	£36,769
Profit Before Tax	£1,179	£1,242	£1,317	£1,470	£1,627	£6,835
Profit After Tax	£955	£1,006	£1,067	£1,191	£1,318	£5,536
Change In Property Value	£1	£2,730	£4,873	£6,485	£4,518	£18,607
Net Return	£956	£3,736	£5,940	£7,675	£5,836	£24,143
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	18%	14%	58%