	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,448	£8,575	£8,703	£8,921	£9,144	£43,791
Total Expenses	£7,156	£7,219	£7,273	£7,336	£7,401	£36,386
Profit Before Tax	£1,292	£1,356	£1,431	£1,585	£1,743	£7,405
Profit After Tax	£1,046	£1,098	£1,159	£1,283	£1,412	£5,998
Change In Property Value	£4,020	£7,591	£8,737	£9,261	£7,362	£36,971
Net Return	£5,066	£8,689	£9,895	£10,544	£8,774	£42,969
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	12%	21%	24%	26%	21%	104%