	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,720	£9,866	£10,014	£10,264	£10,521	£50,384
Total Expenses	£7,959	£8,024	£8,080	£8,146	£8,215	£40,423
Profit Before Tax	£1,761	£1,842	£1,934	£2,118	£2,306	£9,961
Profit After Tax	£1,426	£1,492	£1,567	£1,715	£1,868	£8,068
Change In Property Value	£3,875	£7,149	£9,131	£10,509	£7,427	£38,092
Net Return	£5,301	£8,641	£10,698	£12,225	£9,295	£46,160
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	18%	23%	26%	20%	111%