	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,080	£10,231	£10,385	£10,644	£10,910	£52,251
Total Expenses	£8,156	£8,221	£8,277	£8,345	£8,415	£41,414
Profit Before Tax	£1,924	£2,010	£2,107	£2,299	£2,496	£10,836
Profit After Tax	£1,558	£1,628	£1,707	£1,862	£2,022	£8,777
Change In Property Value	£3,200	£6,528	£8,486	£8,911	£6,549	£33,674
Net Return	£4,758	£8,156	£10,193	£10,773	£8,571	£42,452
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	10%	17%	21%	22%	17%	87%