	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	£7,652	£7,717	£7,773	£7,840	£7,909	£38,889
Profit Before Tax	£2,212	£2,295	£2,390	£2,576	£2,768	£12,242
Profit After Tax	£1,792	£1,859	£1,936	£2,087	£2,242	£9,916
Change In Property Value	£4,350	£8,214	£9,454	£10,021	£7,967	£40,006
Net Return	£6,142	£10,074	£11,389	£12,108	£10,209	£49,922
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	23%	26%	27%	23%	112%