	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	£8,124	£8,188	£8,244	£8,311	£8,379	£41,246
Profit Before Tax	£1,632	£1,714	£1,807	£1,991	£2,180	£9,325
Profit After Tax	£1,322	£1,388	£1,463	£1,613	£1,766	£7,553
Change In Property Value	£4,000	£7,380	£9,426	£10,848	£7,666	£39,320
Net Return	£5,322	£8,768	£10,889	£12,461	£9,432	£46,873
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	18%	22%	25%	19%	96%