	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,400	£8,526	£8,654	£8,870	£9,092	£43,542
Total Expenses	£7,345	£7,407	£7,461	£7,524	£7,589	£37,326
Profit Before Tax	£1,056	£1,119	£1,193	£1,346	£1,503	£6,216
Profit After Tax	£855	£906	£966	£1,090	£1,217	£5,035
Change In Property Value	£4,200	£7,931	£9,128	£9,676	£7,692	£38,626
Net Return	£5,055	£8,837	£10,094	£10,766	£8,909	£43,661
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	21%	23%	25%	21%	102%