	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,508	£8,636	£8,852	£9,073	£9,345	£44,413
Total Expenses	£6,707	£6,731	£6,764	£6,797	£6,834	£33,833
Profit Before Tax	£1,801	£1,904	£2,088	£2,276	£2,510	£10,580
Profit After Tax	£1,459	£1,543	£1,691	£1,844	£2,033	£8,570
Change In Property Value	£4,725	£4,890	£7,954	£9,154	£9,703	£36,427
Net Return	£6,184	£6,433	£9,645	£10,998	£11,737	£44,997
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	15%	16%	23%	27%	28%	108%