	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,760	£8,891	£9,025	£9,250	£9,482	£45,408
Total Expenses	£6,737	£6,800	£6,854	£6,919	£6,985	£34,295
Profit Before Tax	£2,023	£2,091	£2,170	£2,332	£2,497	£11,113
Profit After Tax	£1,639	£1,694	£1,758	£1,889	£2,023	£9,002
Change In Property Value	£3,600	£6,798	£7,824	£8,293	£6,593	£33,108
Net Return	£5,239	£8,492	£9,582	£10,182	£8,616	£42,110
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	14%	23%	26%	28%	23%	114%