	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,796	£11,973	£12,153	£12,456	£12,768	£61,146
Total Expenses	£9,615	£9,682	£9,741	£9,813	£9,887	£48,739
Profit Before Tax	£2,181	£2,291	£2,411	£2,643	£2,881	£12,407
Profit After Tax	£1,767	£1,855	£1,953	£2,141	£2,333	£10,049
Change In Property Value	£2	£4,000	£7,140	£9,501	£6,619	£27,263
Net Return	£1,769	£5,855	£9,093	£11,642	£8,953	£37,312
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	10%	15%	19%	15%	72%