	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,556	£8,684	£8,815	£9,035	£9,261	£44,351
Total Expenses	£7,469	£7,494	£7,517	£7,550	£7,583	£37,614
Profit Before Tax	£1,087	£1,190	£1,297	£1,485	£1,678	£6,737
Profit After Tax	£881	£964	£1,051	£1,203	£1,359	£5,457
Change In Property Value	£2,850	£6,750	£8,982	£10,429	£7,665	£36,676
Net Return	£3,731	£7,714	£10,033	£11,632	£9,024	£42,133
Return From Rental Income (%)	2%	2%	2%	2%	2%	9%
Total Net Return (%)	6%	13%	17%	20%	16%	73%