	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,888	£10,036	£10,187	£10,442	£10,703	£51,255
Total Expenses	£8,201	£8,266	£8,322	£8,389	£8,458	£41,637
Profit Before Tax	£1,687	£1,770	£1,865	£2,052	£2,244	£9,619
Profit After Tax	£1,366	£1,434	£1,511	£1,662	£1,818	£7,791
Change In Property Value	£4,050	£7,472	£9,544	£10,984	£7,762	£39,812
Net Return	£5,416	£8,906	£11,054	£12,646	£9,580	£47,603
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	18%	22%	25%	19%	96%