	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,000	£9,135	£9,363	£9,597	£9,885	£46,981
Total Expenses	£7,857	£7,917	£7,983	£8,050	£8,121	£39,928
Profit Before Tax	£1,143	£1,218	£1,381	£1,547	£1,764	£7,053
Profit After Tax	£926	£987	£1,118	£1,253	£1,429	£5,713
Change In Property Value	£3,749	£3,861	£7,291	£8,391	£8,894	£32,186
Net Return	£4,674	£4,848	£8,409	£9,644	£10,323	£37,899
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	98%