	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,364	£8,489	£8,702	£8,919	£9,187	£43,661
Total Expenses	£7,201	£7,259	£7,323	£7,389	£7,458	£36,631
Profit Before Tax	£1,163	£1,230	£1,378	£1,530	£1,728	£7,031
Profit After Tax	£942	£997	£1,116	£1,239	£1,400	£5,695
Change In Property Value	£3,300	£3,399	£6,418	£7,387	£7,830	£28,335
Net Return	£4,242	£4,396	£7,535	£8,627	£9,230	£34,030
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	13%	22%	25%	27%	100%