	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,232	£8,355	£8,564	£8,778	£9,042	£42,972
Total Expenses	£6,679	£6,703	£6,735	£6,767	£6,804	£33,689
Profit Before Tax	£1,553	£1,652	£1,830	£2,011	£2,238	£9,283
Profit After Tax	£1,258	£1,338	£1,482	£1,629	£1,812	£7,520
Change In Property Value	£4,725	£4,890	£7,954	£9,154	£9,703	£36,427
Net Return	£5,983	£6,229	£9,436	£10,783	£11,516	£43,946
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	14%	15%	23%	26%	28%	106%