	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,096	£9,232	£9,371	£9,605	£9,845	£47,150
Total Expenses	£7,414	£7,478	£7,533	£7,598	£7,665	£37,687
Profit Before Tax	£1,682	£1,755	£1,838	£2,007	£2,181	£9,463
Profit After Tax	£1,362	£1,421	£1,489	£1,626	£1,766	£7,665
Change In Property Value	£4,200	£7,931	£9,128	£9,676	£7,692	£38,626
Net Return	£5,562	£9,352	£10,617	£11,301	£9,459	£46,292
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	13%	22%	25%	26%	22%	108%