	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,996	£10,196	£10,451	£10,712	£10,980	£52,335
Total Expenses	£8,356	£8,422	£8,490	£8,560	£8,630	£42,457
Profit Before Tax	£1,640	£1,774	£1,961	£2,152	£2,350	£9,877
Profit After Tax	£1,329	£1,437	£1,588	£1,743	£1,904	£8,001
Change In Property Value	£4,050	£4,172	£7,161	£9,023	£9,564	£33,970
Net Return	£5,379	£5,609	£8,749	£10,766	£11,468	£41,971
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	12%	12%	19%	24%	25%	92%