	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,348	£9,488	£9,725	£9,969	£10,268	£48,798
Total Expenses	£8,013	£8,073	£8,140	£8,208	£8,281	£40,715
Profit Before Tax	£1,335	£1,415	£1,586	£1,760	£1,987	£8,083
Profit After Tax	£1,081	£1,146	£1,284	£1,426	£1,609	£6,547
Change In Property Value	£3,840	£3,955	£7,469	£8,596	£9,112	£32,971
Net Return	£4,921	£5,101	£8,753	£10,022	£10,721	£39,518
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	13%	22%	25%	27%	100%