	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,000	£9,135	£9,272	£9,504	£9,741	£46,652
Total Expenses	£7,192	£7,218	£7,241	£7,275	£7,310	£36,235
Profit Before Tax	£1,809	£1,917	£2,031	£2,229	£2,432	£10,417
Profit After Tax	£1,465	£1,553	£1,645	£1,805	£1,970	£8,438
Change In Property Value	£5,400	£10,197	£11,736	£12,440	£9,890	£49,663
Net Return	£6,865	£11,750	£13,381	£14,245	£11,860	£58,101
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	21%	24%	26%	22%	106%