	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,400	£8,568	£8,782	£9,002	£9,227	£43,979
Total Expenses	£7,601	£7,664	£7,728	£7,794	£7,859	£38,646
Profit Before Tax	£799	£904	£1,054	£1,208	£1,368	£5,333
Profit After Tax	£647	£732	£854	£978	£1,108	£4,319
Change In Property Value	£3,600	£3,708	£6,365	£8,020	£8,502	£30,195
Net Return	£4,247	£4,440	£7,219	£8,999	£9,609	£34,515
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	11%	18%	22%	24%	85%