	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	£7,092	£7,156	£7,211	£7,276	£7,343	£36,078
Profit Before Tax	£2,004	£2,076	£2,160	£2,329	£2,503	£11,072
Profit After Tax	£1,623	£1,682	£1,750	£1,887	£2,027	£8,968
Change In Property Value	£4,550	£7,400	£8,517	£9,028	£7,975	£37,470
Net Return	£6,173	£9,082	£10,267	£10,915	£10,002	£46,438
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	15%	23%	26%	27%	25%	116%