	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,936	£10,085	£10,337	£10,596	£10,913	£51,867
Total Expenses	£8,548	£8,609	£8,677	£8,747	£8,821	£43,402
Profit Before Tax	£1,388	£1,476	£1,660	£1,849	£2,092	£8,465
Profit After Tax	£1,124	£1,196	£1,345	£1,497	£1,695	£6,856
Change In Property Value	£4,200	£4,326	£8,169	£9,402	£9,966	£36,062
Net Return	£5,324	£5,522	£9,514	£10,899	£11,660	£42,919
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	27%	100%