	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,772	£8,904	£9,037	£9,263	£9,495	£45,470
Total Expenses	£7,651	£7,677	£7,701	£7,734	£7,767	£38,530
Profit Before Tax	£1,121	£1,227	£1,337	£1,529	£1,727	£6,940
Profit After Tax	£908	£994	£1,083	£1,239	£1,399	£5,622
Change In Property Value	£2,925	£6,927	£9,218	£10,704	£7,867	£37,641
Net Return	£3,833	£7,921	£10,301	£11,942	£9,266	£43,263
Return From Rental Income (%)	2%	2%	2%	2%	2%	9%
Total Net Return (%)	6%	13%	17%	20%	16%	73%