	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,080	£10,231	£10,385	£10,644	£10,910	£52,251
Total Expenses	£8,154	£8,220	£8,276	£8,344	£8,413	£41,406
Profit Before Tax	£1,926	£2,012	£2,109	£2,301	£2,497	£10,844
Profit After Tax	£1,560	£1,629	£1,708	£1,864	£2,023	£8,784
Change In Property Value	£2	£3,199	£5,710	£7,599	£5,294	£21,803
Net Return	£1,561	£4,828	£7,418	£9,462	£7,317	£30,587
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	10%	15%	19%	15%	62%