	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,768	£9,963	£10,212	£10,468	£10,729	£51,141
Total Expenses	£7,626	£7,657	£7,693	£7,730	£7,766	£38,473
Profit Before Tax	£2,142	£2,306	£2,519	£2,738	£2,963	£12,668
Profit After Tax	£1,735	£1,868	£2,041	£2,218	£2,400	£10,261
Change In Property Value	£4,650	£4,790	£8,222	£10,360	£10,981	£39,002
Net Return	£6,385	£6,657	£10,263	£12,578	£13,381	£49,263
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	13%	20%	24%	26%	94%