	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,316	£8,441	£8,567	£8,782	£9,001	£43,107
Total Expenses	£6,480	£6,505	£6,527	£6,559	£6,592	£32,663
Profit Before Tax	£1,836	£1,936	£2,040	£2,222	£2,409	£10,444
Profit After Tax	£1,487	£1,568	£1,652	£1,800	£1,951	£8,459
Change In Property Value	£4,000	£7,380	£9,426	£10,848	£7,666	£39,320
Net Return	£5,487	£8,948	£11,078	£12,648	£9,618	£47,780
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	18%	23%	26%	20%	98%