	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,400	£8,526	£8,739	£8,958	£9,226	£43,849
Total Expenses	£7,599	£7,658	£7,722	£7,788	£7,857	£38,623
Profit Before Tax	£801	£868	£1,017	£1,170	£1,369	£5,226
Profit After Tax	£649	£703	£824	£948	£1,109	£4,233
Change In Property Value	£3,599	£3,706	£6,999	£8,055	£8,539	£30,898
Net Return	£4,247	£4,410	£7,823	£9,003	£9,648	£35,131
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	26%	95%