	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,160	£11,327	£11,497	£11,785	£12,079	£57,849
Total Expenses	£8,908	£8,974	£9,032	£9,103	£9,175	£45,192
Profit Before Tax	£2,253	£2,353	£2,465	£2,682	£2,904	£12,657
Profit After Tax	£1,825	£1,906	£1,997	£2,172	£2,353	£10,252
Change In Property Value	£3,600	£7,344	£9,547	£10,025	£7,368	£37,884
Net Return	£5,425	£9,250	£11,544	£12,197	£9,721	£48,136
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	10%	17%	21%	22%	18%	88%