	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,750	£8,881	£9,103	£9,331	£9,611	£45,676
Total Expenses	£7,834	£7,894	£7,959	£8,025	£8,096	£39,808
Profit Before Tax	£916	£988	£1,145	£1,306	£1,515	£5,868
Profit After Tax	£742	£800	£927	£1,058	£1,227	£4,753
Change In Property Value	£3,750	£3,863	£7,294	£8,394	£8,898	£32,199
Net Return	£4,492	£4,663	£8,221	£9,452	£10,125	£36,952
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	25%	26%	96%