	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,968	£11,133	£11,300	£11,582	£11,872	£56,854
Total Expenses	£8,727	£8,794	£8,852	£8,922	£8,993	£44,288
Profit Before Tax	£2,241	£2,339	£2,448	£2,660	£2,878	£12,566
Profit After Tax	£1,815	£1,894	£1,983	£2,155	£2,331	£10,178
Change In Property Value	£4,375	£8,072	£10,310	£11,865	£8,385	£43,007
Net Return	£6,190	£9,966	£12,292	£14,020	£10,716	£53,185
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	12%	19%	23%	26%	20%	111%