	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,904	£9,038	£9,173	£9,402	£9,638	£46,155
Total Expenses	£6,816	£6,879	£6,934	£6,998	£7,065	£34,692
Profit Before Tax	£2,088	£2,158	£2,239	£2,404	£2,573	£11,463
Profit After Tax	£1,691	£1,748	£1,814	£1,947	£2,084	£9,285
Change In Property Value	£3,660	£6,911	£7,954	£8,432	£6,703	£33,660
Net Return	£5,351	£8,660	£9,768	£10,379	£8,787	£42,945
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	23%	114%