	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,484	£8,654	£8,827	£9,047	£9,274	£44,285
Total Expenses	£6,496	£6,526	£6,553	£6,586	£6,619	£32,781
Profit Before Tax	£1,988	£2,128	£2,273	£2,461	£2,654	£11,505
Profit After Tax	£1,610	£1,724	£1,841	£1,994	£2,150	£9,319
Change In Property Value	£4,800	£8,240	£10,382	£11,005	£9,721	£44,149
Net Return	£6,410	£9,964	£12,224	£12,999	£11,871	£53,468
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	18%	23%	24%	22%	99%