	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,884	£11,102	£11,324	£11,607	£11,897	£56,813
Total Expenses	£8,558	£8,630	£8,693	£8,763	£8,835	£43,479
Profit Before Tax	£2,326	£2,472	£2,631	£2,844	£3,062	£13,334
Profit After Tax	£1,884	£2,002	£2,131	£2,303	£2,480	£10,800
Change In Property Value	£5,100	£8,755	£11,031	£11,693	£10,329	£46,908
Net Return	£6,984	£10,757	£13,162	£13,996	£12,809	£57,709
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	12%	19%	23%	24%	22%	100%