	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,412	£8,538	£8,666	£8,883	£9,105	£43,604
Total Expenses	£6,650	£6,675	£6,698	£6,730	£6,763	£33,517
Profit Before Tax	£1,762	£1,863	£1,968	£2,153	£2,342	£10,087
Profit After Tax	£1,427	£1,509	£1,594	£1,744	£1,897	£8,171
Change In Property Value	£3,300	£6,732	£8,752	£9,189	£6,754	£34,727
Net Return	£4,727	£8,241	£10,346	£10,933	£8,651	£42,897
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	9%	16%	20%	22%	17%	85%