	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,872	£11,035	£11,201	£11,481	£11,768	£56,356
Total Expenses	£8,585	£8,614	£8,641	£8,679	£8,719	£43,238
Profit Before Tax	£2,287	£2,421	£2,560	£2,801	£3,049	£13,118
Profit After Tax	£1,852	£1,961	£2,073	£2,269	£2,470	£10,625
Change In Property Value	£5,438	£10,032	£12,813	£14,747	£10,421	£53,451
Net Return	£7,290	£11,993	£14,887	£17,016	£12,891	£64,077
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	18%	22%	26%	19%	97%