	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,576	£9,768	£10,012	£10,262	£10,519	£50,136
Total Expenses	£8,004	£8,035	£8,070	£8,106	£8,142	£40,356
Profit Before Tax	£1,572	£1,733	£1,942	£2,156	£2,376	£9,780
Profit After Tax	£1,273	£1,404	£1,573	£1,747	£1,925	£7,921
Change In Property Value	£4,950	£5,099	£8,752	£11,028	£11,690	£41,519
Net Return	£6,223	£6,502	£10,325	£12,775	£13,615	£49,440
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	11%	12%	18%	23%	24%	89%