	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,220	£8,384	£8,594	£8,809	£9,029	£43,036
Total Expenses	£6,750	£6,812	£6,876	£6,942	£7,006	£34,386
Profit Before Tax	£1,470	£1,572	£1,718	£1,867	£2,023	£8,650
Profit After Tax	£1,191	£1,273	£1,391	£1,513	£1,639	£7,007
Change In Property Value	£2,970	£3,059	£5,251	£6,617	£7,014	£24,911
Net Return	£4,161	£4,333	£6,643	£8,129	£8,652	£31,918
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	13%	20%	24%	26%	95%