	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	£7,859	£7,919	£7,985	£8,052	£8,123	£39,938
Profit Before Tax	£1,141	£1,216	£1,379	£1,546	£1,762	£7,043
Profit After Tax	£924	£985	£1,117	£1,252	£1,427	£5,705
Change In Property Value	£3,750	£3,863	£7,294	£8,394	£8,898	£32,199
Net Return	£4,674	£4,848	£8,410	£9,646	£10,325	£37,903
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	98%