	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,912	£10,061	£10,212	£10,467	£10,729	£51,380
Total Expenses	£8,075	£8,140	£8,196	£8,263	£8,332	£41,006
Profit Before Tax	£1,837	£1,921	£2,016	£2,204	£2,397	£10,374
Profit After Tax	£1,488	£1,556	£1,633	£1,785	£1,941	£8,403
Change In Property Value	£3,950	£7,288	£9,308	£10,713	£7,570	£38,829
Net Return	£5,438	£8,844	£10,941	£12,498	£9,512	£47,232
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	18%	23%	26%	20%	111%