	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,624	£9,768	£10,013	£10,263	£10,571	£50,239
Total Expenses	£8,120	£8,181	£8,248	£8,317	£8,390	£41,256
Profit Before Tax	£1,504	£1,588	£1,765	£1,946	£2,180	£8,983
Profit After Tax	£1,218	£1,286	£1,429	£1,576	£1,766	£7,276
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,487
Net Return	£5,118	£5,303	£9,015	£10,306	£11,020	£40,763
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	102%