	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,640	£8,770	£8,989	£9,214	£9,490	£45,102
Total Expenses	£7,623	£7,682	£7,747	£7,813	£7,883	£38,749
Profit Before Tax	£1,017	£1,088	£1,242	£1,400	£1,606	£6,353
Profit After Tax	£824	£881	£1,006	£1,134	£1,301	£5,146
Change In Property Value	£3,599	£3,706	£6,999	£8,055	£8,539	£30,898
Net Return	£4,422	£4,587	£8,005	£9,190	£9,840	£36,044
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	12%	12%	22%	25%	27%	97%