	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,256	£8,380	£8,506	£8,718	£8,936	£42,796
Total Expenses	£6,847	£6,910	£6,963	£7,027	£7,091	£34,838
Profit Before Tax	£1,409	£1,470	£1,542	£1,692	£1,845	£7,957
Profit After Tax	£1,141	£1,191	£1,249	£1,370	£1,495	£6,446
Change In Property Value	£3,750	£7,081	£8,150	£8,639	£6,868	£34,488
Net Return	£4,891	£8,272	£9,399	£10,009	£8,362	£40,933
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	21%	24%	26%	22%	106%