	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,100	£8,221	£8,345	£8,553	£8,767	£41,987
Total Expenses	£7,154	£7,216	£7,269	£7,332	£7,396	£36,366
Profit Before Tax	£946	£1,006	£1,076	£1,222	£1,371	£5,621
Profit After Tax	£767	£815	£871	£990	£1,111	£4,553
Change In Property Value	£4,050	£7,648	£8,802	£9,330	£7,417	£37,247
Net Return	£4,817	£8,462	£9,673	£10,320	£8,528	£41,800
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	12%	20%	23%	25%	21%	101%