	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,560	£10,771	£10,987	£11,261	£11,543	£55,122
Total Expenses	£8,365	£8,436	£8,499	£8,568	£8,639	£42,506
Profit Before Tax	£2,195	£2,335	£2,488	£2,693	£2,904	£12,616
Profit After Tax	£1,778	£1,892	£2,015	£2,182	£2,352	£10,219
Change In Property Value	£4,950	£8,498	£10,707	£11,349	£10,025	£45,529
Net Return	£6,728	£10,389	£12,722	£13,531	£12,378	£55,748
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	12%	19%	23%	24%	22%	100%