	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,720	£9,866	£10,112	£10,365	£10,676	£50,740
Total Expenses	£7,622	£7,648	£7,683	£7,719	£7,761	£38,433
Profit Before Tax	£2,098	£2,218	£2,429	£2,646	£2,915	£12,307
Profit After Tax	£1,700	£1,797	£1,968	£2,143	£2,361	£9,969
Change In Property Value	£3,875	£3,972	£7,328	£9,360	£10,772	£35,307
Net Return	£5,575	£5,769	£9,296	£11,503	£13,133	£45,275
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	12%	12%	20%	24%	28%	95%