	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,928	£9,062	£9,288	£9,521	£9,806	£46,605
Total Expenses	£7,813	£7,872	£7,938	£8,005	£8,076	£39,702
Profit Before Tax	£1,116	£1,190	£1,351	£1,516	£1,730	£6,903
Profit After Tax	£904	£964	£1,094	£1,228	£1,402	£5,591
Change In Property Value	£3,720	£3,832	£7,235	£8,327	£8,827	£31,941
Net Return	£4,624	£4,796	£8,330	£9,555	£10,229	£37,532
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	98%