	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,252	£9,391	£9,532	£9,770	£10,014	£47,959
Total Expenses	£7,378	£7,404	£7,428	£7,463	£7,498	£37,170
Profit Before Tax	£1,874	£1,987	£2,103	£2,307	£2,517	£10,788
Profit After Tax	£1,518	£1,609	£1,704	£1,869	£2,038	£8,739
Change In Property Value	£4,625	£7,585	£10,847	£12,483	£8,822	£44,362
Net Return	£6,143	£9,194	£12,550	£14,352	£10,860	£53,100
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	16%	22%	25%	19%	94%