	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,744	£9,890	£10,137	£10,391	£10,703	£50,865
Total Expenses	£7,424	£7,450	£7,485	£7,522	£7,563	£37,444
Profit Before Tax	£2,320	£2,440	£2,652	£2,869	£3,139	£13,421
Profit After Tax	£1,879	£1,977	£2,148	£2,324	£2,543	£10,871
Change In Property Value	£5,248	£5,432	£8,835	£10,168	£10,778	£40,461
Net Return	£7,128	£7,409	£10,983	£12,492	£13,321	£51,332
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	16%	16%	24%	27%	29%	112%