	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,236	£10,441	£10,650	£10,916	£11,189	£53,431
Total Expenses	£8,172	£8,242	£8,304	£8,372	£8,442	£41,532
Profit Before Tax	£2,064	£2,199	£2,346	£2,543	£2,746	£11,898
Profit After Tax	£1,672	£1,781	£1,900	£2,060	£2,225	£9,638
Change In Property Value	£4,800	£8,240	£10,382	£11,005	£9,721	£44,149
Net Return	£6,472	£10,021	£12,282	£13,065	£11,946	£53,787
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	12%	19%	23%	24%	22%	99%