	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,704	£10,865	£11,028	£11,303	£11,586	£55,485
Total Expenses	£8,539	£8,605	£8,662	£8,731	£8,802	£43,339
Profit Before Tax	£2,165	£2,260	£2,366	£2,572	£2,784	£12,147
Profit After Tax	£1,754	£1,831	£1,916	£2,083	£2,255	£9,839
Change In Property Value	£5,099	£9,628	£11,081	£11,745	£9,338	£46,890
Net Return	£6,853	£11,458	£12,997	£13,829	£11,592	£56,728
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	13%	22%	25%	27%	22%	109%