	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	£8,102	£8,167	£8,223	£8,290	£8,359	£41,142
Profit Before Tax	£1,762	£1,845	£1,939	£2,126	£2,318	£9,989
Profit After Tax	£1,427	£1,494	£1,571	£1,722	£1,877	£8,091
Change In Property Value	£4,770	£9,007	£10,367	£10,989	£8,736	£43,869
Net Return	£6,197	£10,502	£11,937	£12,711	£10,613	£51,960
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	22%	25%	26%	22%	107%