	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,768	£9,963	£10,163	£10,417	£10,677	£50,988
Total Expenses	£7,224	£7,293	£7,354	£7,422	£7,490	£36,784
Profit Before Tax	£2,544	£2,670	£2,808	£2,995	£3,187	£14,204
Profit After Tax	£2,061	£2,163	£2,275	£2,426	£2,581	£11,505
Change In Property Value	£3,960	£6,798	£8,565	£9,079	£8,020	£36,423
Net Return	£6,021	£8,961	£10,840	£11,505	£10,601	£47,928
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	20%	24%	26%	24%	108%