	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,068	£10,219	£10,372	£10,632	£10,897	£52,188
Total Expenses	£8,316	£8,381	£8,437	£8,505	£8,574	£42,213
Profit Before Tax	£1,752	£1,838	£1,935	£2,127	£2,323	£9,976
Profit After Tax	£1,419	£1,489	£1,568	£1,723	£1,882	£8,080
Change In Property Value	£4,125	£7,611	£9,720	£11,187	£7,906	£40,549
Net Return	£5,544	£9,100	£11,288	£12,910	£9,788	£48,630
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	18%	22%	26%	19%	96%