	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,328	£8,453	£8,580	£8,794	£9,014	£43,169
Total Expenses	£6,803	£6,828	£6,850	£6,882	£6,915	£34,278
Profit Before Tax	£1,525	£1,625	£1,729	£1,912	£2,099	£8,891
Profit After Tax	£1,236	£1,317	£1,401	£1,549	£1,700	£7,202
Change In Property Value	£4,250	£6,970	£9,967	£11,471	£8,106	£40,765
Net Return	£5,486	£8,287	£11,368	£13,020	£9,807	£47,966
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	11%	16%	22%	25%	19%	92%