	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,668	£10,828	£10,990	£11,265	£11,547	£55,298
Total Expenses	£8,696	£8,762	£8,819	£8,888	£8,959	£44,124
Profit Before Tax	£1,972	£2,066	£2,171	£2,377	£2,588	£11,174
Profit After Tax	£1,597	£1,674	£1,759	£1,925	£2,096	£9,051
Change In Property Value	£4,374	£8,070	£10,307	£11,862	£8,382	£42,994
Net Return	£5,971	£9,743	£12,065	£13,787	£10,478	£52,046
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	18%	23%	26%	20%	97%