	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,496	£8,623	£8,753	£8,972	£9,196	£44,040
Total Expenses	£6,819	£6,845	£6,868	£6,900	£6,933	£34,365
Profit Before Tax	£1,677	£1,779	£1,885	£2,071	£2,263	£9,675
Profit After Tax	£1,358	£1,441	£1,527	£1,678	£1,833	£7,836
Change In Property Value	£4,250	£7,841	£10,015	£11,526	£8,145	£41,778
Net Return	£5,608	£9,282	£11,542	£13,204	£9,978	£49,614
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	18%	22%	25%	19%	95%