	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,644	£10,804	£10,966	£11,240	£11,521	£55,174
Total Expenses	£7,678	£7,706	£7,733	£7,770	£7,809	£38,696
Profit Before Tax	£2,966	£3,098	£3,233	£3,469	£3,712	£16,478
Profit After Tax	£2,403	£2,509	£2,619	£2,810	£3,006	£13,347
Change In Property Value	£3,800	£7,752	£10,078	£10,581	£7,777	£39,988
Net Return	£6,203	£10,261	£12,696	£13,392	£10,784	£53,336
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	11%	18%	22%	23%	19%	92%