	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,244	£8,368	£8,493	£8,706	£8,923	£42,733
Total Expenses	£7,104	£7,166	£7,220	£7,283	£7,347	£36,119
Profit Before Tax	£1,140	£1,202	£1,274	£1,423	£1,576	£6,614
Profit After Tax	£924	£973	£1,032	£1,153	£1,277	£5,358
Change In Property Value	£3,990	£7,534	£8,671	£9,192	£7,307	£36,695
Net Return	£4,914	£8,508	£9,703	£10,344	£8,584	£42,053
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	21%	24%	25%	21%	103%