	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,832	£8,964	£9,099	£9,326	£9,560	£45,781
Total Expenses	£7,064	£7,128	£7,182	£7,247	£7,313	£35,933
Profit Before Tax	£1,768	£1,837	£1,917	£2,080	£2,247	£9,848
Profit After Tax	£1,432	£1,488	£1,553	£1,685	£1,820	£7,977
Change In Property Value	£3,899	£7,362	£8,473	£8,981	£7,140	£35,854
Net Return	£5,330	£8,850	£10,025	£10,666	£8,960	£43,831
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	22%	25%	27%	22%	110%