	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,792	£9,939	£10,187	£10,442	£10,755	£51,116
Total Expenses	£8,373	£8,434	£8,502	£8,571	£8,645	£42,524
Profit Before Tax	£1,419	£1,505	£1,686	£1,871	£2,110	£8,592
Profit After Tax	£1,149	£1,219	£1,366	£1,516	£1,709	£6,959
Change In Property Value	£4,079	£4,201	£7,933	£9,130	£9,678	£35,019
Net Return	£5,228	£5,420	£9,298	£10,645	£11,387	£41,978
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	22%	25%	27%	100%