	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,168	£9,351	£9,538	£9,777	£10,021	£47,856
Total Expenses	£8,000	£8,069	£8,128	£8,194	£8,261	£40,653
Profit Before Tax	£1,168	£1,283	£1,410	£1,583	£1,760	£7,203
Profit After Tax	£946	£1,039	£1,142	£1,282	£1,426	£5,834
Change In Property Value	£4,740	£8,137	£10,253	£10,868	£9,600	£43,597
Net Return	£5,686	£9,176	£11,395	£12,150	£11,025	£49,431
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	17%	21%	23%	21%	93%