	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,156	£9,339	£9,526	£9,764	£10,008	£47,793
Total Expenses	£7,742	£7,810	£7,870	£7,935	£8,003	£39,360
Profit Before Tax	£1,414	£1,529	£1,656	£1,829	£2,006	£8,433
Profit After Tax	£1,145	£1,238	£1,341	£1,481	£1,625	£6,831
Change In Property Value	£4,500	£7,725	£9,734	£10,318	£9,114	£41,390
Net Return	£5,645	£8,963	£11,075	£11,799	£10,738	£48,221
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	11%	18%	22%	23%	21%	95%