	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,392	£10,548	£10,706	£10,974	£11,248	£53,868
Total Expenses	£8,348	£8,414	£8,470	£8,539	£8,609	£42,380
Profit Before Tax	£2,044	£2,134	£2,236	£2,435	£2,639	£11,487
Profit After Tax	£1,656	£1,729	£1,811	£1,972	£2,138	£9,305
Change In Property Value	£3,300	£6,732	£8,752	£9,189	£6,754	£34,727
Net Return	£4,956	£8,461	£10,562	£11,161	£8,892	£44,032
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	10%	17%	21%	22%	18%	87%