	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,736	£8,867	£9,000	£9,225	£9,456	£45,284
Total Expenses	£6,831	£6,894	£6,949	£7,013	£7,079	£34,765
Profit Before Tax	£1,905	£1,973	£2,052	£2,212	£2,377	£10,518
Profit After Tax	£1,543	£1,598	£1,662	£1,792	£1,925	£8,520
Change In Property Value	£4,305	£7,002	£8,058	£8,542	£7,545	£35,452
Net Return	£5,848	£8,600	£9,720	£10,334	£9,471	£43,972
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	15%	23%	26%	27%	25%	116%