	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,732	£9,878	£10,026	£10,277	£10,534	£50,447
Total Expenses	£7,446	£7,510	£7,566	£7,633	£7,701	£37,856
Profit Before Tax	£2,286	£2,368	£2,460	£2,644	£2,833	£12,591
Profit After Tax	£1,852	£1,918	£1,993	£2,142	£2,294	£10,199
Change In Property Value	£2,780	£5,671	£7,373	£7,741	£5,690	£29,255
Net Return	£4,632	£7,589	£9,365	£9,883	£7,984	£39,453
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	11%	18%	22%	23%	19%	92%