	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,200	£10,353	£10,508	£10,771	£11,040	£52,873
Total Expenses	£8,490	£8,555	£8,612	£8,680	£8,749	£43,085
Profit Before Tax	£1,710	£1,798	£1,897	£2,091	£2,291	£9,787
Profit After Tax	£1,385	£1,456	£1,536	£1,694	£1,856	£7,928
Change In Property Value	£5,100	£9,631	£11,084	£11,749	£9,340	£46,904
Net Return	£6,485	£11,087	£12,620	£13,443	£11,196	£54,831
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	21%	24%	26%	22%	105%