	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,760	£8,935	£9,159	£9,388	£9,622	£45,864
Total Expenses	£7,169	£7,198	£7,231	£7,265	£7,299	£36,160
Profit Before Tax	£1,591	£1,738	£1,928	£2,123	£2,324	£9,704
Profit After Tax	£1,289	£1,407	£1,562	£1,720	£1,882	£7,860
Change In Property Value	£4,380	£4,511	£7,745	£9,758	£10,344	£36,738
Net Return	£5,669	£5,919	£9,306	£11,478	£12,226	£44,598
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	12%	19%	23%	25%	91%