	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	£3,400	£6,936	£9,017	£9,468	£6,959	£35,779
Net Return	£5,284	£8,898	£11,067	£11,688	£9,354	£46,292
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	10%	17%	21%	22%	18%	89%