	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,368	£10,524	£10,681	£10,948	£11,222	£53,743
Total Expenses	£8,505	£8,570	£8,627	£8,696	£8,766	£43,164
Profit Before Tax	£1,863	£1,953	£2,054	£2,253	£2,456	£10,579
Profit After Tax	£1,509	£1,582	£1,664	£1,825	£1,990	£8,569
Change In Property Value	£4,249	£7,839	£10,012	£11,523	£8,143	£41,766
Net Return	£5,758	£9,421	£11,676	£13,348	£10,133	£50,335
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	11%	18%	22%	26%	19%	97%