	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,964	£9,098	£9,326	£9,559	£9,846	£46,793
Total Expenses	£6,951	£6,976	£7,009	£7,044	£7,083	£35,063
Profit Before Tax	£2,013	£2,123	£2,317	£2,515	£2,763	£11,731
Profit After Tax	£1,631	£1,719	£1,876	£2,038	£2,238	£9,502
Change In Property Value	£4,900	£5,072	£8,248	£9,493	£10,063	£37,776
Net Return	£6,531	£6,791	£10,125	£11,531	£12,301	£47,278
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	15%	16%	24%	27%	29%	110%