	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,748	£8,879	£9,012	£9,238	£9,469	£45,346
Total Expenses	£6,684	£6,709	£6,733	£6,766	£6,800	£33,691
Profit Before Tax	£2,064	£2,170	£2,280	£2,472	£2,669	£11,655
Profit After Tax	£1,672	£1,758	£1,846	£2,002	£2,162	£9,440
Change In Property Value	£3,300	£6,732	£8,752	£9,189	£6,754	£34,727
Net Return	£4,972	£8,490	£10,598	£11,191	£8,916	£44,167
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	10%	17%	21%	22%	18%	87%