	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,216	£9,354	£9,588	£9,828	£10,123	£48,109
Total Expenses	£7,998	£8,058	£8,124	£8,192	£8,264	£40,636
Profit Before Tax	£1,218	£1,296	£1,464	£1,636	£1,858	£7,473
Profit After Tax	£987	£1,050	£1,186	£1,325	£1,505	£6,053
Change In Property Value	£3,839	£3,954	£7,466	£8,592	£9,108	£32,958
Net Return	£4,825	£5,004	£8,652	£9,917	£10,613	£39,011
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	99%