	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,856	£8,989	£9,214	£9,444	£9,727	£46,230
Total Expenses	£7,766	£7,825	£7,890	£7,957	£8,028	£39,466
Profit Before Tax	£1,090	£1,164	£1,323	£1,487	£1,699	£6,763
Profit After Tax	£883	£943	£1,072	£1,204	£1,376	£5,478
Change In Property Value	£3,690	£3,801	£7,177	£8,260	£8,756	£31,683
Net Return	£4,573	£4,743	£8,249	£9,464	£10,132	£37,161
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	12%	13%	22%	25%	27%	98%