	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,032	£10,182	£10,335	£10,594	£10,858	£52,002
Total Expenses	£8,150	£8,215	£8,271	£8,339	£8,408	£41,381
Profit Before Tax	£1,882	£1,968	£2,064	£2,255	£2,451	£10,620
Profit After Tax	£1,525	£1,594	£1,672	£1,827	£1,985	£8,602
Change In Property Value	£3,999	£7,378	£9,423	£10,845	£7,664	£39,308
Net Return	£5,524	£8,972	£11,095	£12,672	£9,649	£47,911
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	11%	18%	23%	26%	20%	98%