	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,520	£8,648	£8,778	£8,997	£9,222	£44,164
Total Expenses	£6,713	£6,776	£6,830	£6,894	£6,959	£34,171
Profit Before Tax	£1,807	£1,872	£1,948	£2,103	£2,263	£9,993
Profit After Tax	£1,464	£1,516	£1,578	£1,704	£1,833	£8,095
Change In Property Value	£3,000	£4,920	£7,036	£8,097	£5,722	£28,775
Net Return	£4,464	£6,436	£8,613	£9,801	£7,555	£36,870
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	17%	23%	26%	20%	100%