	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,360	£9,547	£9,738	£9,982	£10,231	£48,858
Total Expenses	£7,228	£7,259	£7,288	£7,323	£7,358	£36,456
Profit Before Tax	£2,133	£2,288	£2,450	£2,659	£2,873	£12,402
Profit After Tax	£1,727	£1,854	£1,985	£2,154	£2,327	£10,046
Change In Property Value	£5,400	£9,270	£11,680	£12,381	£10,937	£49,668
Net Return	£7,127	£11,124	£13,665	£14,535	£13,263	£59,714
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	20%	25%	26%	24%	109%