	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,884	£11,047	£11,213	£11,493	£11,781	£56,418
Total Expenses	£8,558	£8,624	£8,682	£8,752	£8,823	£43,440
Profit Before Tax	£2,326	£2,423	£2,531	£2,741	£2,957	£12,978
Profit After Tax	£1,884	£1,962	£2,050	£2,221	£2,395	£10,512
Change In Property Value	£1,700	£5,151	£7,074	£8,277	£6,727	£28,929
Net Return	£3,584	£7,113	£9,124	£10,497	£9,122	£39,441
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	7%	14%	18%	20%	18%	76%