	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	£7,106	£7,169	£7,224	£7,290	£7,357	£36,146
Profit Before Tax	£2,122	£2,197	£2,282	£2,455	£2,631	£11,688
Profit After Tax	£1,719	£1,780	£1,849	£1,988	£2,131	£9,467
Change In Property Value	£3,900	£7,365	£8,476	£8,984	£7,143	£35,867
Net Return	£5,619	£9,144	£10,325	£10,973	£9,274	£45,334
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	14%	23%	26%	27%	23%	113%