	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,848	£11,011	£11,176	£11,455	£11,742	£56,232
Total Expenses	£8,715	£8,782	£8,839	£8,909	£8,980	£44,226
Profit Before Tax	£2,133	£2,229	£2,337	£2,546	£2,761	£12,006
Profit After Tax	£1,727	£1,806	£1,893	£2,062	£2,237	£9,725
Change In Property Value	£2,625	£6,217	£8,273	£9,606	£7,060	£33,781
Net Return	£4,352	£8,022	£10,166	£11,668	£9,297	£43,506
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	8%	15%	19%	22%	17%	81%