	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,348	£9,488	£9,631	£9,871	£10,118	£48,456
Total Expenses	£7,729	£7,793	£7,848	£7,914	£7,981	£39,265
Profit Before Tax	£1,619	£1,695	£1,782	£1,957	£2,137	£9,191
Profit After Tax	£1,311	£1,373	£1,444	£1,585	£1,731	£7,445
Change In Property Value	£3,725	£6,873	£8,778	£10,103	£7,139	£36,617
Net Return	£5,036	£8,246	£10,222	£11,688	£8,870	£44,062
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	18%	22%	26%	19%	96%