	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,920	£11,084	£11,250	£11,531	£11,820	£56,605
Total Expenses	£9,044	£9,111	£9,168	£9,238	£9,310	£45,872
Profit Before Tax	£1,876	£1,973	£2,082	£2,293	£2,510	£10,733
Profit After Tax	£1,519	£1,598	£1,686	£1,857	£2,033	£8,694
Change In Property Value	£2	£3,700	£6,605	£8,789	£6,123	£25,218
Net Return	£1,521	£5,298	£8,291	£10,646	£8,156	£33,912
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	9%	15%	19%	14%	60%