	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,828	£9,975	£10,125	£10,378	£10,638	£50,944
Total Expenses	£7,922	£7,986	£8,042	£8,109	£8,178	£40,237
Profit Before Tax	£1,906	£1,989	£2,083	£2,269	£2,460	£10,707
Profit After Tax	£1,544	£1,611	£1,687	£1,838	£1,992	£8,673
Change In Property Value	£4,605	£8,695	£10,008	£10,608	£8,434	£42,350
Net Return	£6,149	£10,307	£11,695	£12,446	£10,426	£51,022
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	22%	25%	26%	22%	108%