	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,316	£8,441	£8,652	£8,868	£9,134	£43,411
Total Expenses	£6,487	£6,511	£6,543	£6,576	£6,613	£32,731
Profit Before Tax	£1,829	£1,929	£2,109	£2,292	£2,521	£10,680
Profit After Tax	£1,481	£1,563	£1,708	£1,857	£2,042	£8,651
Change In Property Value	£4,548	£4,707	£7,656	£8,812	£9,340	£35,064
Net Return	£6,029	£6,270	£9,364	£10,668	£11,382	£43,715
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	15%	16%	23%	27%	28%	109%