	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,360	£9,500	£9,738	£9,981	£10,281	£48,860
Total Expenses	£8,094	£8,154	£8,221	£8,289	£8,361	£41,118
Profit Before Tax	£1,266	£1,347	£1,517	£1,693	£1,919	£7,742
Profit After Tax	£1,026	£1,091	£1,229	£1,371	£1,555	£6,271
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,487
Net Return	£4,926	£5,108	£8,815	£10,101	£10,809	£39,758
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	27%	99%