	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,512	£10,670	£10,830	£11,100	£11,378	£54,490
Total Expenses	£8,453	£8,481	£8,507	£8,545	£8,583	£42,569
Profit Before Tax	£2,059	£2,189	£2,322	£2,556	£2,795	£11,921
Profit After Tax	£1,668	£1,773	£1,881	£2,070	£2,264	£9,656
Change In Property Value	£2,145	£6,499	£8,926	£10,443	£8,488	£36,501
Net Return	£3,813	£8,272	£10,807	£12,513	£10,752	£46,157
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	6%	13%	17%	19%	16%	71%