	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,988	£9,123	£9,260	£9,491	£9,728	£46,590
Total Expenses	£7,564	£7,628	£7,682	£7,747	£7,814	£38,435
Profit Before Tax	£1,424	£1,495	£1,577	£1,744	£1,915	£8,155
Profit After Tax	£1,153	£1,211	£1,278	£1,413	£1,551	£6,605
Change In Property Value	£4,350	£8,214	£9,454	£10,021	£7,967	£40,006
Net Return	£5,503	£9,425	£10,731	£11,434	£9,518	£46,611
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	12%	21%	24%	26%	21%	105%