	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	£8,281	£8,342	£8,409	£8,478	£8,552	£42,062
Profit Before Tax	£1,367	£1,451	£1,628	£1,810	£2,045	£8,302
Profit After Tax	£1,107	£1,175	£1,319	£1,466	£1,657	£6,725
Change In Property Value	£4,020	£4,141	£7,819	£8,999	£9,539	£34,517
Net Return	£5,127	£5,316	£9,138	£10,465	£11,196	£41,241
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	27%	100%