	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,044	£10,195	£10,348	£10,606	£10,871	£52,064
Total Expenses	£8,796	£8,861	£8,917	£8,985	£9,054	£44,613
Profit Before Tax	£1,248	£1,334	£1,430	£1,621	£1,817	£7,451
Profit After Tax	£1,011	£1,080	£1,159	£1,313	£1,472	£6,035
Change In Property Value	£3,600	£7,344	£9,547	£10,025	£7,368	£37,884
Net Return	£4,611	£8,424	£10,706	£11,338	£8,840	£43,919
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	8%	15%	19%	21%	16%	80%