	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,532	£8,660	£8,790	£9,010	£9,235	£44,226
Total Expenses	£6,666	£6,729	£6,783	£6,847	£6,912	£33,936
Profit Before Tax	£1,866	£1,931	£2,007	£2,163	£2,323	£10,291
Profit After Tax	£1,512	£1,564	£1,626	£1,752	£1,882	£8,335
Change In Property Value	£3,555	£6,713	£7,726	£8,190	£6,511	£32,695
Net Return	£5,067	£8,277	£9,352	£9,942	£8,393	£41,030
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	27%	23%	112%