	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,124	£8,286	£8,452	£8,664	£8,880	£42,406
Total Expenses	£5,817	£5,846	£5,872	£5,904	£5,936	£29,375
Profit Before Tax	£2,307	£2,441	£2,580	£2,759	£2,944	£13,031
Profit After Tax	£1,869	£1,977	£2,090	£2,235	£2,384	£10,555
Change In Property Value	£4,200	£7,210	£9,085	£9,630	£8,506	£38,630
Net Return	£6,069	£9,187	£11,174	£11,865	£10,891	£49,185
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	19%	24%	25%	23%	104%