	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,916	£9,050	£9,185	£9,415	£9,651	£46,217
Total Expenses	£7,235	£7,299	£7,353	£7,418	£7,484	£36,789
Profit Before Tax	£1,681	£1,751	£1,832	£1,997	£2,166	£9,428
Profit After Tax	£1,361	£1,418	£1,484	£1,618	£1,755	£7,636
Change In Property Value	£4,725	£7,685	£8,845	£9,375	£8,281	£38,911
Net Return	£6,086	£9,103	£10,329	£10,993	£10,036	£46,548
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	15%	22%	25%	26%	24%	112%