	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,432	£9,573	£9,717	£9,960	£10,209	£48,892
Total Expenses	£7,396	£7,422	£7,447	£7,482	£7,517	£37,263
Profit Before Tax	£2,036	£2,151	£2,270	£2,478	£2,692	£11,628
Profit After Tax	£1,650	£1,743	£1,839	£2,008	£2,180	£9,419
Change In Property Value	£6,475	£10,531	£12,120	£12,848	£11,349	£53,323
Net Return	£8,125	£12,274	£13,959	£14,855	£13,529	£62,742
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	14%	22%	25%	26%	24%	111%