	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,864	£10,012	£10,262	£10,519	£10,834	£51,491
Total Expenses	£8,501	£8,562	£8,630	£8,700	£8,774	£43,167
Profit Before Tax	£1,363	£1,450	£1,632	£1,819	£2,061	£8,325
Profit After Tax	£1,104	£1,174	£1,322	£1,474	£1,669	£6,743
Change In Property Value	£4,170	£4,295	£8,111	£9,335	£9,895	£35,805
Net Return	£5,274	£5,470	£9,433	£10,808	£11,564	£42,548
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	27%	100%