	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,924	£10,122	£10,325	£10,583	£10,848	£51,802
Total Expenses	£7,980	£8,049	£8,111	£8,178	£8,247	£40,565
Profit Before Tax	£1,944	£2,073	£2,214	£2,405	£2,600	£11,237
Profit After Tax	£1,575	£1,679	£1,794	£1,948	£2,106	£9,102
Change In Property Value	£4,650	£7,983	£10,058	£10,661	£9,418	£42,769
Net Return	£6,225	£9,662	£11,852	£12,609	£11,524	£51,871
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	18%	23%	24%	22%	99%