	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,440	£10,597	£10,756	£11,024	£11,300	£54,117
Total Expenses	£8,836	£8,901	£8,958	£9,027	£9,097	£44,818
Profit Before Tax	£1,605	£1,695	£1,797	£1,998	£2,203	£9,298
Profit After Tax	£1,300	£1,373	£1,456	£1,618	£1,784	£7,532
Change In Property Value	£5,400	£10,197	£11,736	£12,440	£9,890	£49,663
Net Return	£6,700	£11,570	£13,192	£14,058	£11,674	£57,194
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	21%	24%	26%	21%	104%