	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	£7,607	£7,672	£7,727	£7,793	£7,860	£38,659
Profit Before Tax	£1,813	£1,890	£1,978	£2,154	£2,336	£10,170
Profit After Tax	£1,468	£1,531	£1,602	£1,745	£1,892	£8,238
Change In Property Value	£4,350	£8,214	£9,454	£10,021	£7,967	£40,006
Net Return	£5,818	£9,745	£11,056	£11,766	£9,859	£48,244
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	13%	22%	25%	26%	22%	108%