	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,804	£9,951	£10,100	£10,353	£10,612	£50,820
Total Expenses	£7,915	£7,943	£7,968	£8,003	£8,040	£39,869
Profit Before Tax	£1,889	£2,008	£2,133	£2,349	£2,572	£10,951
Profit After Tax	£1,530	£1,627	£1,727	£1,903	£2,083	£8,870
Change In Property Value	£2,000	£6,060	£8,322	£9,737	£7,914	£34,034
Net Return	£3,530	£7,687	£10,050	£11,640	£9,997	£42,904
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	6%	13%	16%	19%	16%	70%