	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,136	£8,258	£8,382	£8,591	£8,806	£42,174
Total Expenses	£6,351	£6,413	£6,467	£6,530	£6,594	£32,355
Profit Before Tax	£1,785	£1,845	£1,915	£2,062	£2,212	£9,819
Profit After Tax	£1,446	£1,494	£1,551	£1,670	£1,792	£7,953
Change In Property Value	£3,299	£6,229	£7,169	£7,599	£6,041	£30,336
Net Return	£4,744	£7,723	£8,720	£9,269	£7,833	£38,289
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	27%	23%	113%