	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,880	£9,013	£9,148	£9,377	£9,612	£46,030
Total Expenses	£6,910	£6,973	£7,028	£7,092	£7,159	£35,162
Profit Before Tax	£1,970	£2,040	£2,121	£2,285	£2,453	£10,869
Profit After Tax	£1,596	£1,652	£1,718	£1,851	£1,987	£8,804
Change In Property Value	£3,750	£7,081	£8,150	£8,639	£6,868	£34,488
Net Return	£5,346	£8,734	£9,868	£10,489	£8,855	£43,291
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	27%	23%	112%