	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,392	£10,600	£10,812	£11,082	£11,359	£54,245
Total Expenses	£8,348	£8,419	£8,481	£8,550	£8,620	£42,418
Profit Before Tax	£2,044	£2,181	£2,331	£2,532	£2,739	£11,827
Profit After Tax	£1,656	£1,767	£1,888	£2,051	£2,219	£9,580
Change In Property Value	£4,950	£8,498	£10,707	£11,349	£10,025	£45,529
Net Return	£6,606	£10,264	£12,595	£13,400	£12,244	£55,109
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	18%	23%	24%	22%	99%