	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,964	£9,098	£9,326	£9,559	£9,846	£46,793
Total Expenses	£6,951	£6,976	£7,009	£7,044	£7,083	£35,063
Profit Before Tax	£2,013	£2,123	£2,317	£2,515	£2,763	£11,731
Profit After Tax	£1,631	£1,719	£1,876	£2,038	£2,238	£9,502
Change In Property Value	£2,800	£2,856	£5,826	£7,574	£7,953	£27,009
Net Return	£4,431	£4,575	£7,703	£9,612	£10,191	£36,511
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	11%	18%	22%	24%	85%