	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,404	£10,560	£10,718	£10,986	£11,261	£53,930
Total Expenses	£8,188	£8,254	£8,311	£8,379	£8,450	£41,582
Profit Before Tax	£2,216	£2,306	£2,408	£2,607	£2,811	£12,348
Profit After Tax	£1,795	£1,868	£1,950	£2,112	£2,277	£10,002
Change In Property Value	£2,400	£5,684	£7,564	£8,782	£6,455	£30,885
Net Return	£4,195	£7,552	£9,514	£10,894	£8,732	£40,887
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	9%	15%	19%	22%	18%	83%