	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,444	£9,586	£9,729	£9,973	£10,222	£48,954
Total Expenses	£8,092	£8,157	£8,212	£8,278	£8,346	£41,085
Profit Before Tax	£1,352	£1,429	£1,518	£1,695	£1,876	£7,869
Profit After Tax	£1,095	£1,158	£1,229	£1,373	£1,520	£6,374
Change In Property Value	£4,000	£7,380	£9,426	£10,848	£7,666	£39,320
Net Return	£5,095	£8,538	£10,655	£12,221	£9,186	£45,694
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	17%	22%	25%	19%	93%