	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,228	£9,366	£9,507	£9,745	£9,988	£47,834
Total Expenses	£7,104	£7,168	£7,223	£7,288	£7,355	£36,138
Profit Before Tax	£2,124	£2,199	£2,284	£2,456	£2,633	£11,696
Profit After Tax	£1,720	£1,781	£1,850	£1,989	£2,133	£9,474
Change In Property Value	£3,899	£7,362	£8,473	£8,981	£7,140	£35,854
Net Return	£5,619	£9,143	£10,323	£10,970	£9,272	£45,327
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	14%	23%	26%	27%	23%	113%