	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,084	£9,220	£9,359	£9,593	£9,832	£47,088
Total Expenses	£7,477	£7,541	£7,596	£7,661	£7,728	£38,002
Profit Before Tax	£1,607	£1,679	£1,763	£1,932	£2,105	£9,085
Profit After Tax	£1,301	£1,360	£1,428	£1,565	£1,705	£7,359
Change In Property Value	£1,420	£4,303	£5,909	£6,913	£5,619	£24,164
Net Return	£2,721	£5,663	£7,337	£8,478	£7,324	£31,523
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	6%	13%	17%	19%	17%	72%