	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,288	£9,427	£9,663	£9,905	£10,202	£48,485
Total Expenses	£8,047	£8,107	£8,173	£8,241	£8,314	£40,882
Profit Before Tax	£1,241	£1,321	£1,490	£1,663	£1,888	£7,603
Profit After Tax	£1,005	£1,070	£1,207	£1,347	£1,529	£6,158
Change In Property Value	£3,870	£3,986	£7,527	£8,663	£9,183	£33,229
Net Return	£4,875	£5,056	£8,734	£10,010	£10,712	£39,387
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	27%	99%