	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,088	£8,209	£8,332	£8,541	£8,754	£41,925
Total Expenses	£5,797	£5,822	£5,844	£5,876	£5,908	£29,247
Profit Before Tax	£2,291	£2,387	£2,488	£2,665	£2,847	£12,678
Profit After Tax	£1,856	£1,934	£2,015	£2,159	£2,306	£10,269
Change In Property Value	£4,185	£7,903	£9,095	£9,641	£7,665	£38,488
Net Return	£6,041	£9,837	£11,111	£11,800	£9,970	£48,758
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	14%	23%	26%	28%	23%	114%