	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,924	£10,122	£10,376	£10,635	£10,901	£51,958
Total Expenses	£7,642	£7,673	£7,709	£7,746	£7,784	£38,555
Profit Before Tax	£2,282	£2,449	£2,666	£2,889	£3,117	£13,403
Profit After Tax	£1,848	£1,984	£2,160	£2,340	£2,525	£10,856
Change In Property Value	£4,650	£4,790	£8,222	£10,360	£10,981	£39,002
Net Return	£6,498	£6,773	£10,382	£12,699	£13,506	£49,859
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	22%	27%	28%	105%