	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	£5,250	£9,914	£11,410	£12,094	£9,615	£48,283
Net Return	£6,977	£11,719	£13,303	£14,157	£11,852	£58,008
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	22%	25%	26%	22%	108%