	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,792	£9,939	£10,088	£10,340	£10,599	£50,758
Total Expenses	£7,353	£7,418	£7,474	£7,541	£7,610	£37,396
Profit Before Tax	£2,439	£2,521	£2,614	£2,799	£2,989	£13,362
Profit After Tax	£1,975	£2,042	£2,117	£2,267	£2,421	£10,823
Change In Property Value	£4,079	£7,702	£8,864	£9,396	£7,470	£37,509
Net Return	£6,054	£9,743	£10,981	£11,663	£9,891	£48,332
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	23%	26%	28%	24%	116%