	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	£7,840	£7,872	£7,908	£7,945	£7,982	£39,547
Profit Before Tax	£2,084	£2,251	£2,468	£2,690	£2,919	£12,411
Profit After Tax	£1,688	£1,823	£1,999	£2,179	£2,364	£10,053
Change In Property Value	£4,800	£4,944	£8,487	£10,694	£11,336	£40,261
Net Return	£6,488	£6,767	£10,486	£12,873	£13,700	£50,314
Return From Rental Income (%)	3%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	14%	21%	26%	28%	103%