	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	£7,111	£7,138	£7,163	£7,199	£7,236	£35,847
Profit Before Tax	£2,693	£2,813	£2,937	£3,154	£3,376	£14,972
Profit After Tax	£2,181	£2,278	£2,379	£2,555	£2,735	£12,128
Change In Property Value	£3,500	£7,140	£9,282	£9,746	£7,163	£36,831
Net Return	£5,681	£9,418	£11,661	£12,301	£9,898	£48,959
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	11%	18%	22%	23%	19%	92%