	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,596	£10,755	£10,916	£11,189	£11,469	£54,925
Total Expenses	£8,497	£8,563	£8,620	£8,689	£8,760	£43,130
Profit Before Tax	£2,099	£2,192	£2,296	£2,500	£2,709	£11,796
Profit After Tax	£1,700	£1,775	£1,860	£2,025	£2,194	£9,554
Change In Property Value	£4,225	£7,795	£9,956	£11,459	£8,097	£41,532
Net Return	£5,925	£9,571	£11,816	£13,483	£10,292	£51,087
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	19%	23%	26%	20%	99%