	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	£7,227	£7,253	£7,287	£7,323	£7,363	£36,453
Profit Before Tax	£2,121	£2,235	£2,438	£2,646	£2,904	£12,344
Profit After Tax	£1,718	£1,811	£1,975	£2,143	£2,353	£9,999
Change In Property Value	£5,110	£5,289	£8,602	£9,900	£10,494	£39,395
Net Return	£6,828	£7,099	£10,577	£12,043	£12,847	£49,394
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	15%	16%	24%	27%	29%	110%