	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,156	£9,293	£9,526	£9,764	£10,057	£47,796
Total Expenses	£7,367	£7,392	£7,426	£7,461	£7,501	£37,147
Profit Before Tax	£1,789	£1,901	£2,100	£2,303	£2,556	£10,649
Profit After Tax	£1,449	£1,540	£1,701	£1,865	£2,070	£8,626
Change In Property Value	£5,250	£5,434	£8,838	£10,171	£10,782	£40,474
Net Return	£6,699	£6,974	£10,538	£12,037	£12,852	£49,100
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	15%	15%	23%	26%	28%	107%