	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	£8,122	£8,187	£8,242	£8,309	£8,378	£41,238
Profit Before Tax	£1,634	£1,716	£1,808	£1,993	£2,182	£9,333
Profit After Tax	£1,324	£1,390	£1,465	£1,614	£1,767	£7,559
Change In Property Value	£3,999	£7,378	£9,423	£10,845	£7,664	£39,308
Net Return	£5,322	£8,767	£10,888	£12,459	£9,431	£46,868
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	18%	22%	25%	19%	96%