	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,036	£9,172	£9,309	£9,542	£9,780	£46,839
Total Expenses	£7,054	£7,118	£7,172	£7,238	£7,304	£35,886
Profit Before Tax	£1,982	£2,054	£2,137	£2,304	£2,476	£10,953
Profit After Tax	£1,605	£1,664	£1,731	£1,866	£2,006	£8,872
Change In Property Value	£2,580	£5,263	£6,842	£7,184	£5,280	£27,150
Net Return	£4,185	£6,927	£8,573	£9,051	£7,286	£36,022
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	11%	17%	22%	23%	18%	91%