	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,844	£8,977	£9,111	£9,339	£9,573	£45,844
Total Expenses	£6,854	£6,880	£6,904	£6,937	£6,971	£34,545
Profit Before Tax	£1,990	£2,097	£2,208	£2,402	£2,602	£11,298
Profit After Tax	£1,612	£1,698	£1,788	£1,946	£2,107	£9,152
Change In Property Value	£4,250	£7,841	£10,015	£11,526	£8,145	£41,778
Net Return	£5,862	£9,540	£11,803	£13,472	£10,253	£50,929
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	11%	18%	23%	26%	20%	98%