	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,800	£10,962	£11,126	£11,405	£11,690	£55,983
Total Expenses	£8,819	£8,848	£8,875	£8,913	£8,952	£44,407
Profit Before Tax	£1,981	£2,114	£2,252	£2,492	£2,737	£11,575
Profit After Tax	£1,604	£1,712	£1,824	£2,018	£2,217	£9,376
Change In Property Value	£4,500	£9,180	£11,934	£12,531	£9,210	£47,355
Net Return	£6,104	£10,892	£13,758	£14,549	£11,427	£56,731
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	9%	16%	20%	21%	17%	83%