	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,660	£9,805	£9,952	£10,201	£10,456	£50,073
Total Expenses	£7,471	£7,535	£7,591	£7,657	£7,726	£37,979
Profit Before Tax	£2,190	£2,270	£2,361	£2,543	£2,730	£12,094
Profit After Tax	£1,773	£1,839	£1,913	£2,060	£2,211	£9,796
Change In Property Value	£3,500	£5,740	£8,208	£9,447	£6,676	£33,571
Net Return	£5,273	£7,579	£10,121	£11,507	£8,887	£43,367
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	18%	24%	27%	21%	101%