	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,056	£10,207	£10,360	£10,619	£10,884	£52,126
Total Expenses	£7,832	£7,897	£7,953	£8,021	£8,090	£39,793
Profit Before Tax	£2,224	£2,310	£2,407	£2,598	£2,794	£12,333
Profit After Tax	£1,802	£1,871	£1,949	£2,104	£2,263	£9,990
Change In Property Value	£1,500	£4,545	£6,242	£7,303	£5,936	£25,525
Net Return	£3,302	£6,416	£8,191	£9,407	£8,199	£35,515
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	7%	14%	18%	20%	18%	77%