	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,696	£9,841	£9,989	£10,239	£10,495	£50,260
Total Expenses	£7,583	£7,610	£7,635	£7,670	£7,707	£38,205
Profit Before Tax	£2,113	£2,232	£2,354	£2,568	£2,788	£12,055
Profit After Tax	£1,712	£1,808	£1,907	£2,080	£2,258	£9,765
Change In Property Value	£4,750	£8,764	£11,193	£12,882	£9,104	£46,693
Net Return	£6,462	£10,571	£13,100	£14,963	£11,362	£56,458
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	18%	23%	26%	20%	97%