	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,840	£9,988	£10,137	£10,391	£10,651	£51,006
Total Expenses	£8,035	£8,100	£8,156	£8,223	£8,292	£40,807
Profit Before Tax	£1,805	£1,887	£1,981	£2,167	£2,359	£10,199
Profit After Tax	£1,462	£1,529	£1,605	£1,756	£1,910	£8,261
Change In Property Value	£3,925	£7,242	£9,249	£10,645	£7,522	£38,583
Net Return	£5,387	£8,770	£10,854	£12,401	£9,433	£46,844
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	18%	23%	26%	20%	97%