	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,684	£9,829	£10,075	£10,327	£10,637	£50,552
Total Expenses	£8,211	£8,237	£8,273	£8,309	£8,350	£41,380
Profit Before Tax	£1,473	£1,592	£1,802	£2,018	£2,286	£9,172
Profit After Tax	£1,193	£1,290	£1,460	£1,635	£1,852	£7,429
Change In Property Value	£5,948	£6,156	£10,013	£11,524	£12,216	£45,857
Net Return	£7,141	£7,446	£11,473	£13,159	£14,067	£53,287
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	14%	14%	22%	25%	27%	103%