	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,364	£8,531	£8,745	£8,963	£9,187	£43,790
Total Expenses	£7,201	£7,263	£7,328	£7,393	£7,458	£36,644
Profit Before Tax	£1,163	£1,268	£1,417	£1,570	£1,729	£7,147
Profit After Tax	£942	£1,027	£1,148	£1,272	£1,400	£5,789
Change In Property Value	£3,300	£3,399	£5,835	£7,352	£7,793	£27,679
Net Return	£4,242	£4,426	£6,983	£8,624	£9,193	£33,468
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	12%	19%	23%	25%	90%