	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,064	£8,185	£8,308	£8,515	£8,728	£41,800
Total Expenses	£6,619	£6,681	£6,735	£6,797	£6,861	£33,693
Profit Before Tax	£1,445	£1,504	£1,573	£1,718	£1,867	£8,107
Profit After Tax	£1,170	£1,218	£1,274	£1,392	£1,512	£6,567
Change In Property Value	£3,555	£6,713	£7,726	£8,190	£6,511	£32,695
Net Return	£4,725	£7,931	£9,000	£9,581	£8,023	£39,262
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	13%	22%	25%	26%	22%	107%