	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,376	£8,502	£8,629	£8,845	£9,066	£43,418
Total Expenses	£7,181	£7,244	£7,298	£7,361	£7,426	£36,509
Profit Before Tax	£1,195	£1,258	£1,332	£1,484	£1,640	£6,909
Profit After Tax	£968	£1,019	£1,079	£1,202	£1,329	£5,596
Change In Property Value	£4,050	£7,648	£8,802	£9,330	£7,417	£37,247
Net Return	£5,018	£8,667	£9,880	£10,532	£8,746	£42,843
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	21%	24%	25%	21%	103%