	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,508	£11,681	£11,856	£12,152	£12,456	£59,653
Total Expenses	£9,425	£9,492	£9,551	£9,622	£9,695	£47,785
Profit Before Tax	£2,083	£2,188	£2,305	£2,530	£2,761	£11,867
Profit After Tax	£1,687	£1,773	£1,867	£2,049	£2,236	£9,613
Change In Property Value	£2	£3,900	£6,962	£9,264	£6,454	£26,581
Net Return	£1,689	£5,673	£8,829	£11,313	£8,690	£36,194
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	10%	15%	19%	15%	71%