	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,716	£10,930	£11,149	£11,428	£11,713	£55,936
Total Expenses	£8,541	£8,613	£8,676	£8,745	£8,817	£43,392
Profit Before Tax	£2,175	£2,318	£2,473	£2,682	£2,897	£12,545
Profit After Tax	£1,761	£1,877	£2,003	£2,173	£2,346	£10,161
Change In Property Value	£5,100	£8,755	£11,031	£11,693	£10,329	£46,908
Net Return	£6,861	£10,632	£13,035	£13,866	£12,675	£57,070
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	12%	18%	23%	24%	22%	99%