	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,244	£8,368	£8,493	£8,706	£8,923	£42,733
Total Expenses	£6,845	£6,907	£6,961	£7,024	£7,088	£34,824
Profit Before Tax	£1,399	£1,461	£1,533	£1,682	£1,835	£7,909
Profit After Tax	£1,133	£1,183	£1,241	£1,362	£1,486	£6,407
Change In Property Value	£3,749	£7,078	£8,147	£8,635	£6,865	£34,474
Net Return	£4,882	£8,262	£9,388	£9,998	£8,352	£40,881
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	21%	24%	26%	22%	106%