	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,352	£8,477	£8,689	£8,906	£9,174	£43,599
Total Expenses	£7,197	£7,256	£7,320	£7,386	£7,455	£36,614
Profit Before Tax	£1,155	£1,221	£1,369	£1,521	£1,719	£6,984
Profit After Tax	£935	£989	£1,109	£1,232	£1,392	£5,657
Change In Property Value	£3,299	£3,397	£6,416	£7,384	£7,827	£28,322
Net Return	£4,234	£4,387	£7,524	£8,615	£9,219	£33,979
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	13%	22%	25%	27%	100%