	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,068	£10,219	£10,372	£10,632	£10,897	£52,188
Total Expenses	£7,618	£7,646	£7,672	£7,708	£7,745	£38,389
Profit Before Tax	£2,450	£2,573	£2,701	£2,924	£3,152	£13,799
Profit After Tax	£1,984	£2,084	£2,188	£2,368	£2,553	£11,177
Change In Property Value	£3,799	£7,750	£10,075	£10,579	£7,775	£39,978
Net Return	£5,783	£9,834	£12,263	£12,947	£10,329	£51,155
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	10%	17%	21%	22%	18%	88%