	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,844	£8,977	£9,111	£9,339	£9,573	£45,844
Total Expenses	£7,067	£7,130	£7,185	£7,249	£7,315	£35,947
Profit Before Tax	£1,777	£1,846	£1,926	£2,090	£2,257	£9,896
Profit After Tax	£1,439	£1,495	£1,560	£1,693	£1,828	£8,016
Change In Property Value	£3,900	£7,365	£8,476	£8,984	£7,143	£35,867
Net Return	£5,339	£8,860	£10,036	£10,677	£8,971	£43,883
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	22%	25%	27%	22%	110%