	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,096	£9,232	£9,371	£9,605	£9,845	£47,150
Total Expenses	£7,575	£7,639	£7,693	£7,759	£7,825	£38,491
Profit Before Tax	£1,521	£1,594	£1,677	£1,846	£2,020	£8,659
Profit After Tax	£1,232	£1,291	£1,359	£1,496	£1,636	£7,014
Change In Property Value	£3,625	£6,688	£8,542	£9,831	£6,947	£35,634
Net Return	£4,857	£7,979	£9,901	£11,327	£8,584	£42,648
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	18%	22%	25%	19%	110%