	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,156	£9,293	£9,433	£9,669	£9,910	£47,461
Total Expenses	£7,742	£7,806	£7,861	£7,926	£7,993	£39,327
Profit Before Tax	£1,414	£1,488	£1,572	£1,743	£1,918	£8,134
Profit After Tax	£1,145	£1,205	£1,273	£1,412	£1,553	£6,589
Change In Property Value	£3,750	£6,919	£8,837	£10,170	£7,187	£36,863
Net Return	£4,895	£8,124	£10,110	£11,582	£8,740	£43,452
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	11%	18%	22%	25%	19%	94%