	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,928	£9,062	£9,198	£9,428	£9,663	£46,279
Total Expenses	£6,995	£7,059	£7,113	£7,178	£7,244	£35,589
Profit Before Tax	£1,933	£2,003	£2,085	£2,250	£2,419	£10,690
Profit After Tax	£1,566	£1,623	£1,689	£1,822	£1,960	£8,659
Change In Property Value	£4,463	£7,258	£8,353	£8,854	£7,821	£36,749
Net Return	£6,028	£8,881	£10,042	£10,677	£9,781	£45,409
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	15%	23%	26%	27%	25%	116%