	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,772	£8,904	£9,037	£9,263	£9,495	£45,470
Total Expenses	£7,380	£7,443	£7,498	£7,562	£7,628	£37,511
Profit Before Tax	£1,392	£1,460	£1,540	£1,701	£1,867	£7,960
Profit After Tax	£1,127	£1,183	£1,247	£1,378	£1,512	£6,447
Change In Property Value	£3,499	£6,455	£8,245	£9,489	£6,706	£34,393
Net Return	£4,626	£7,638	£9,492	£10,867	£8,218	£40,840
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	18%	22%	25%	19%	110%