	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,344	£10,499	£10,657	£10,923	£11,196	£53,619
Total Expenses	£8,343	£8,409	£8,466	£8,534	£8,604	£42,356
Profit Before Tax	£2,001	£2,090	£2,191	£2,389	£2,592	£11,263
Profit After Tax	£1,621	£1,693	£1,775	£1,935	£2,100	£9,123
Change In Property Value	£4,125	£7,611	£9,720	£11,187	£7,906	£40,549
Net Return	£5,746	£9,304	£11,495	£13,122	£10,005	£49,673
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	18%	23%	26%	20%	111%