	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,952	£9,131	£9,314	£9,547	£9,785	£46,728
Total Expenses	£7,398	£7,466	£7,525	£7,590	£7,657	£37,637
Profit Before Tax	£1,554	£1,665	£1,788	£1,956	£2,128	£9,092
Profit After Tax	£1,259	£1,349	£1,449	£1,584	£1,724	£7,364
Change In Property Value	£4,199	£7,207	£9,081	£9,626	£8,503	£38,617
Net Return	£5,457	£8,556	£10,530	£11,211	£10,227	£45,981
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	20%	24%	26%	24%	107%