	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	£3,450	£6,515	£7,498	£7,948	£6,318	£31,729
Net Return	£4,869	£7,984	£9,026	£9,597	£8,093	£39,568
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	22%	25%	27%	23%	111%