	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,748	£8,879	£9,012	£9,238	£9,469	£45,346
Total Expenses	£7,005	£7,031	£7,055	£7,088	£7,121	£35,300
Profit Before Tax	£1,743	£1,848	£1,958	£2,150	£2,347	£10,046
Profit After Tax	£1,411	£1,497	£1,586	£1,742	£1,901	£8,137
Change In Property Value	£5,250	£9,914	£11,410	£12,094	£9,615	£48,283
Net Return	£6,661	£11,411	£12,996	£13,836	£11,516	£56,420
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	21%	24%	26%	22%	105%