	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,456	£9,598	£9,742	£9,985	£10,235	£49,016
Total Expenses	£7,772	£7,836	£7,891	£7,958	£8,025	£39,482
Profit Before Tax	£1,684	£1,762	£1,850	£2,028	£2,210	£9,534
Profit After Tax	£1,364	£1,427	£1,499	£1,642	£1,790	£7,722
Change In Property Value	£4,500	£8,498	£9,780	£10,367	£8,241	£41,385
Net Return	£5,864	£9,925	£11,279	£12,009	£10,031	£49,108
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	22%	25%	26%	22%	107%