	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,456	£9,645	£9,838	£10,084	£10,336	£49,359
Total Expenses	£7,933	£8,002	£8,062	£8,128	£8,196	£40,321
Profit Before Tax	£1,523	£1,643	£1,776	£1,956	£2,140	£9,038
Profit After Tax	£1,234	£1,331	£1,439	£1,584	£1,733	£7,321
Change In Property Value	£4,650	£7,983	£10,058	£10,661	£9,418	£42,769
Net Return	£5,884	£9,314	£11,497	£12,245	£11,151	£50,091
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	20%	24%	26%	23%	105%