	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,612	£9,756	£9,903	£10,150	£10,404	£49,825
Total Expenses	£7,948	£8,013	£8,068	£8,135	£8,203	£40,367
Profit Before Tax	£1,664	£1,743	£1,834	£2,015	£2,201	£9,457
Profit After Tax	£1,348	£1,412	£1,486	£1,632	£1,783	£7,660
Change In Property Value	£1,550	£4,697	£6,450	£7,546	£6,133	£26,376
Net Return	£2,898	£6,109	£7,936	£9,179	£7,916	£34,037
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	6%	13%	17%	19%	17%	72%