	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,744	£9,890	£10,039	£10,289	£10,547	£50,509
Total Expenses	£7,799	£7,864	£7,919	£7,986	£8,055	£39,623
Profit Before Tax	£1,945	£2,027	£2,119	£2,303	£2,492	£10,885
Profit After Tax	£1,575	£1,641	£1,716	£1,865	£2,018	£8,817
Change In Property Value	£4,499	£8,495	£9,777	£10,363	£8,239	£41,372
Net Return	£6,074	£10,136	£11,493	£12,229	£10,257	£50,189
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	13%	22%	25%	27%	22%	109%