	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,576	£9,720	£9,865	£10,112	£10,365	£49,638
Total Expenses	£7,623	£7,687	£7,743	£7,809	£7,877	£38,740
Profit Before Tax	£1,953	£2,032	£2,123	£2,303	£2,488	£10,898
Profit After Tax	£1,582	£1,646	£1,719	£1,865	£2,015	£8,827
Change In Property Value	£4,350	£8,214	£9,454	£10,021	£7,967	£40,006
Net Return	£5,932	£9,860	£11,173	£11,886	£9,982	£48,833
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	22%	25%	27%	22%	110%