	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,516	£9,659	£9,804	£10,049	£10,300	£49,327
Total Expenses	£7,454	£7,519	£7,574	£7,641	£7,708	£37,896
Profit Before Tax	£2,062	£2,140	£2,229	£2,408	£2,592	£11,431
Profit After Tax	£1,670	£1,733	£1,806	£1,951	£2,099	£9,259
Change In Property Value	£4,199	£7,928	£9,125	£9,672	£7,689	£38,613
Net Return	£5,868	£9,662	£10,930	£11,623	£9,788	£47,871
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	22%	25%	27%	23%	111%