	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,520	£8,690	£8,864	£9,086	£9,313	£44,473
Total Expenses	£6,339	£6,369	£6,396	£6,429	£6,462	£31,995
Profit Before Tax	£2,181	£2,322	£2,468	£2,657	£2,851	£12,478
Profit After Tax	£1,767	£1,881	£1,999	£2,152	£2,309	£10,107
Change In Property Value	£4,650	£7,983	£10,058	£10,661	£9,418	£42,769
Net Return	£6,417	£9,863	£12,057	£12,814	£11,727	£52,877
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	12%	19%	23%	24%	22%	101%