	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,372	£9,513	£9,655	£9,897	£10,144	£48,581
Total Expenses	£7,506	£7,570	£7,625	£7,691	£7,759	£38,152
Profit Before Tax	£1,866	£1,942	£2,030	£2,205	£2,385	£10,429
Profit After Tax	£1,511	£1,573	£1,644	£1,786	£1,932	£8,447
Change In Property Value	£4,260	£8,044	£9,258	£9,814	£7,802	£39,178
Net Return	£5,771	£9,618	£10,902	£11,600	£9,734	£47,626
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	13%	22%	25%	27%	22%	109%