	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,536	£10,694	£10,854	£11,126	£11,404	£54,614
Total Expenses	£8,523	£8,589	£8,646	£8,715	£8,786	£43,259
Profit Before Tax	£2,013	£2,105	£2,208	£2,411	£2,618	£11,355
Profit After Tax	£1,630	£1,705	£1,789	£1,953	£2,121	£9,197
Change In Property Value	£5,100	£9,631	£11,084	£11,749	£9,340	£46,904
Net Return	£6,730	£11,335	£12,873	£13,701	£11,461	£56,101
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	13%	22%	25%	26%	22%	108%