	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,048	£9,229	£9,460	£9,696	£9,939	£47,371
Total Expenses	£7,229	£7,293	£7,360	£7,427	£7,494	£36,803
Profit Before Tax	£1,819	£1,935	£2,100	£2,269	£2,445	£10,568
Profit After Tax	£1,473	£1,568	£1,701	£1,838	£1,980	£8,560
Change In Property Value	£3,270	£3,368	£5,782	£7,285	£7,722	£27,428
Net Return	£4,743	£4,936	£7,483	£9,123	£9,702	£35,988
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	13%	13%	20%	25%	26%	97%