	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,756	£9,902	£10,051	£10,302	£10,560	£50,571
Total Expenses	£7,802	£7,866	£7,922	£7,989	£8,058	£39,638
Profit Before Tax	£1,954	£2,036	£2,129	£2,313	£2,502	£10,933
Profit After Tax	£1,583	£1,649	£1,724	£1,873	£2,027	£8,856
Change In Property Value	£3,750	£6,919	£8,837	£10,170	£7,187	£36,863
Net Return	£5,333	£8,568	£10,561	£12,044	£9,214	£45,719
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	12%	19%	23%	26%	20%	99%