	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,720	£9,866	£10,112	£10,365	£10,676	£50,740
Total Expenses	£8,328	£8,389	£8,456	£8,525	£8,599	£42,298
Profit Before Tax	£1,392	£1,477	£1,656	£1,840	£2,077	£8,442
Profit After Tax	£1,127	£1,196	£1,341	£1,490	£1,682	£6,838
Change In Property Value	£4,050	£4,172	£7,877	£9,066	£9,610	£34,774
Net Return	£5,177	£5,368	£9,219	£10,556	£11,292	£41,612
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	27%	100%