	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,756	£9,951	£10,150	£10,404	£10,664	£50,925
Total Expenses	£8,124	£8,193	£8,254	£8,321	£8,390	£41,282
Profit Before Tax	£1,632	£1,758	£1,896	£2,083	£2,274	£9,643
Profit After Tax	£1,322	£1,424	£1,536	£1,687	£1,842	£7,811
Change In Property Value	£4,800	£8,240	£10,382	£11,005	£9,721	£44,149
Net Return	£6,122	£9,664	£11,918	£12,692	£11,563	£51,960
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	20%	24%	26%	24%	106%