	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,844	£8,977	£9,201	£9,431	£9,714	£46,167
Total Expenses	£7,137	£7,162	£7,195	£7,229	£7,268	£35,992
Profit Before Tax	£1,707	£1,815	£2,006	£2,202	£2,446	£10,175
Profit After Tax	£1,382	£1,470	£1,625	£1,784	£1,981	£8,242
Change In Property Value	£2,900	£2,958	£6,034	£7,845	£8,237	£27,974
Net Return	£4,282	£4,428	£7,659	£9,628	£10,218	£36,216
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	10%	10%	17%	22%	23%	81%