	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,980	£11,145	£11,312	£11,595	£11,885	£56,916
Total Expenses	£8,890	£8,956	£9,014	£9,084	£9,155	£45,098
Profit Before Tax	£2,091	£2,189	£2,298	£2,511	£2,729	£11,817
Profit After Tax	£1,693	£1,773	£1,862	£2,034	£2,211	£9,572
Change In Property Value	£4,500	£8,303	£10,604	£12,204	£8,624	£44,235
Net Return	£6,193	£10,075	£12,466	£14,238	£10,835	£53,808
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	18%	23%	26%	20%	98%