	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	£7,248	£7,311	£7,364	£7,427	£7,492	£36,842
Profit Before Tax	£996	£1,057	£1,129	£1,278	£1,431	£5,891
Profit After Tax	£807	£856	£914	£1,035	£1,159	£4,772
Change In Property Value	£4,125	£7,789	£8,965	£9,502	£7,554	£37,935
Net Return	£4,931	£8,645	£9,879	£10,538	£8,714	£42,707
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	12%	20%	23%	25%	21%	101%