	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	£8,522	£8,588	£8,645	£8,714	£8,784	£43,251
Profit Before Tax	£2,014	£2,106	£2,210	£2,412	£2,620	£11,363
Profit After Tax	£1,632	£1,706	£1,790	£1,954	£2,122	£9,204
Change In Property Value	£5,099	£9,628	£11,081	£11,745	£9,338	£46,890
Net Return	£6,730	£11,334	£12,871	£13,699	£11,460	£56,094
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	13%	22%	25%	26%	22%	108%