	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,648	£9,793	£10,038	£10,288	£10,597	£50,364
Total Expenses	£8,278	£8,338	£8,406	£8,475	£8,548	£42,045
Profit Before Tax	£1,370	£1,454	£1,632	£1,814	£2,049	£8,318
Profit After Tax	£1,110	£1,178	£1,322	£1,469	£1,660	£6,738
Change In Property Value	£4,018	£4,138	£7,814	£8,993	£9,533	£34,496
Net Return	£5,127	£5,316	£9,136	£10,462	£11,192	£41,233
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	27%	100%