	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,756	£9,902	£10,150	£10,404	£10,716	£50,928
Total Expenses	£8,133	£8,194	£8,262	£8,331	£8,405	£41,325
Profit Before Tax	£1,623	£1,708	£1,888	£2,073	£2,311	£9,603
Profit After Tax	£1,314	£1,384	£1,529	£1,679	£1,872	£7,778
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,487
Net Return	£5,214	£5,401	£9,115	£10,409	£11,126	£41,265
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	14%	23%	26%	28%	103%