	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,684	£9,829	£9,977	£10,226	£10,482	£50,198
Total Expenses	£6,937	£6,964	£6,989	£7,024	£7,060	£34,973
Profit Before Tax	£2,747	£2,866	£2,988	£3,202	£3,422	£15,225
Profit After Tax	£2,225	£2,321	£2,420	£2,594	£2,771	£12,332
Change In Property Value	£3,399	£6,934	£9,014	£9,465	£6,957	£35,769
Net Return	£5,624	£9,255	£11,435	£12,059	£9,728	£48,101
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	11%	18%	22%	23%	19%	93%