	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,280	£8,404	£8,530	£8,744	£8,962	£42,920
Total Expenses	£6,528	£6,591	£6,644	£6,707	£6,772	£33,242
Profit Before Tax	£1,752	£1,814	£1,886	£2,036	£2,190	£9,678
Profit After Tax	£1,419	£1,469	£1,528	£1,649	£1,774	£7,839
Change In Property Value	£2,300	£4,692	£6,100	£6,405	£4,707	£24,204
Net Return	£3,719	£6,161	£7,627	£8,054	£6,482	£32,043
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	17%	21%	23%	18%	90%