	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,396	£9,537	£9,680	£9,922	£10,170	£48,705
Total Expenses	£7,764	£7,828	£7,884	£7,950	£8,017	£39,443
Profit Before Tax	£1,632	£1,709	£1,796	£1,972	£2,153	£9,262
Profit After Tax	£1,322	£1,384	£1,455	£1,598	£1,744	£7,502
Change In Property Value	£3,749	£6,916	£8,834	£10,167	£7,185	£36,851
Net Return	£5,070	£8,300	£10,289	£11,765	£8,929	£44,353
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	18%	22%	26%	19%	110%