	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	£7,964	£8,033	£8,094	£8,162	£8,230	£40,484
Profit Before Tax	£1,804	£1,930	£2,068	£2,255	£2,447	£10,504
Profit After Tax	£1,461	£1,563	£1,675	£1,827	£1,982	£8,508
Change In Property Value	£4,650	£7,983	£10,058	£10,661	£9,418	£42,769
Net Return	£6,111	£9,546	£11,733	£12,488	£11,399	£51,278
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	18%	22%	24%	22%	98%