	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,504	£9,694	£9,888	£10,135	£10,389	£49,610
Total Expenses	£7,564	£7,595	£7,625	£7,660	£7,696	£38,140
Profit Before Tax	£1,940	£2,099	£2,263	£2,475	£2,693	£11,470
Profit After Tax	£1,572	£1,700	£1,833	£2,005	£2,181	£9,291
Change In Property Value	£5,700	£9,785	£12,329	£13,069	£11,544	£52,427
Net Return	£7,272	£11,485	£14,162	£15,074	£13,725	£61,718
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	20%	24%	26%	24%	106%