	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,864	£10,012	£10,162	£10,416	£10,677	£51,131
Total Expenses	£7,459	£7,524	£7,580	£7,647	£7,715	£37,924
Profit Before Tax	£2,405	£2,488	£2,583	£2,769	£2,961	£13,207
Profit After Tax	£1,948	£2,016	£2,092	£2,243	£2,399	£10,698
Change In Property Value	£4,170	£7,874	£9,063	£9,606	£7,637	£38,351
Net Return	£6,118	£9,890	£11,155	£11,850	£10,036	£49,048
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	24%	115%