	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,052	£11,218	£11,386	£11,671	£11,962	£57,289
Total Expenses	£8,573	£8,640	£8,698	£8,768	£8,840	£43,519
Profit Before Tax	£2,479	£2,578	£2,688	£2,903	£3,123	£13,770
Profit After Tax	£2,008	£2,088	£2,178	£2,351	£2,529	£11,154
Change In Property Value	£2	£3,399	£6,067	£8,074	£5,625	£23,167
Net Return	£2,009	£5,487	£8,245	£10,425	£8,154	£34,320
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	11%	16%	20%	16%	66%