	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,772	£8,904	£9,126	£9,354	£9,635	£45,791
Total Expenses	£6,733	£6,758	£6,791	£6,825	£6,863	£33,971
Profit Before Tax	£2,039	£2,146	£2,335	£2,530	£2,771	£11,820
Profit After Tax	£1,651	£1,738	£1,892	£2,049	£2,245	£9,575
Change In Property Value	£4,725	£4,890	£7,954	£9,154	£9,703	£36,427
Net Return	£6,376	£6,628	£9,845	£11,203	£11,948	£46,001
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	15%	16%	24%	27%	29%	111%