	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,420	£9,561	£9,705	£9,947	£10,196	£48,829
Total Expenses	£7,606	£7,670	£7,725	£7,791	£7,859	£38,651
Profit Before Tax	£1,814	£1,891	£1,979	£2,156	£2,337	£10,178
Profit After Tax	£1,470	£1,532	£1,603	£1,746	£1,893	£8,244
Change In Property Value	£4,349	£8,211	£9,451	£10,018	£7,964	£39,992
Net Return	£5,818	£9,743	£11,054	£11,764	£9,857	£48,237
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	13%	22%	25%	26%	22%	108%