	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,732	£9,878	£10,125	£10,378	£10,689	£50,802
Total Expenses	£8,488	£8,549	£8,616	£8,685	£8,759	£43,098
Profit Before Tax	£1,244	£1,329	£1,509	£1,693	£1,930	£7,705
Profit After Tax	£1,008	£1,077	£1,222	£1,371	£1,563	£6,241
Change In Property Value	£2,780	£2,836	£5,785	£7,520	£7,896	£26,816
Net Return	£3,788	£3,912	£7,007	£8,891	£9,459	£33,057
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	9%	9%	16%	21%	22%	77%