	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,996	£10,146	£10,298	£10,556	£10,819	£51,815
Total Expenses	£7,935	£7,962	£7,988	£8,024	£8,061	£39,969
Profit Before Tax	£2,061	£2,184	£2,311	£2,532	£2,759	£11,846
Profit After Tax	£1,670	£1,769	£1,872	£2,051	£2,235	£9,595
Change In Property Value	£7,000	£11,385	£13,103	£13,889	£12,269	£57,646
Net Return	£8,670	£13,154	£14,975	£15,940	£14,503	£67,242
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	14%	22%	25%	26%	24%	110%