	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,532	£8,660	£8,876	£9,098	£9,371	£44,538
Total Expenses	£7,555	£7,613	£7,678	£7,744	£7,814	£38,405
Profit Before Tax	£977	£1,046	£1,198	£1,354	£1,557	£6,134
Profit After Tax	£792	£848	£971	£1,097	£1,261	£4,968
Change In Property Value	£3,555	£3,662	£6,914	£7,958	£8,435	£30,524
Net Return	£4,347	£4,509	£7,885	£9,055	£9,697	£35,493
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	12%	22%	25%	27%	97%