	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,780	£9,927	£10,076	£10,327	£10,586	£50,695
Total Expenses	£7,997	£8,062	£8,118	£8,185	£8,253	£40,615
Profit Before Tax	£1,783	£1,865	£1,958	£2,143	£2,332	£10,080
Profit After Tax	£1,444	£1,510	£1,586	£1,736	£1,889	£8,165
Change In Property Value	£3,900	£7,196	£9,190	£10,577	£7,475	£38,337
Net Return	£5,344	£8,706	£10,776	£12,313	£9,364	£46,502
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	18%	23%	26%	20%	97%