	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,352	£8,477	£8,604	£8,820	£9,040	£43,293
Total Expenses	£7,034	£7,096	£7,150	£7,213	£7,278	£35,772
Profit Before Tax	£1,318	£1,381	£1,454	£1,606	£1,762	£7,521
Profit After Tax	£1,068	£1,119	£1,178	£1,301	£1,427	£6,092
Change In Property Value	£3,915	£7,393	£8,508	£9,019	£7,170	£36,004
Net Return	£4,983	£8,511	£9,686	£10,320	£8,597	£42,096
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	21%	24%	26%	21%	105%