	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,656	£10,816	£10,978	£11,253	£11,534	£55,236
Total Expenses	£8,535	£8,601	£8,659	£8,728	£8,799	£43,322
Profit Before Tax	£2,121	£2,215	£2,320	£2,525	£2,735	£11,915
Profit After Tax	£1,718	£1,794	£1,879	£2,045	£2,216	£9,651
Change In Property Value	£4,250	£7,841	£10,015	£11,526	£8,145	£41,778
Net Return	£5,968	£9,635	£11,894	£13,571	£10,361	£51,429
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	11%	19%	23%	26%	20%	111%