	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	£8,523	£8,589	£8,646	£8,715	£8,786	£43,259
Profit Before Tax	£2,013	£2,105	£2,208	£2,411	£2,618	£11,355
Profit After Tax	£1,630	£1,705	£1,789	£1,953	£2,121	£9,197
Change In Property Value	£3,400	£6,936	£9,017	£9,468	£6,959	£35,779
Net Return	£5,030	£8,641	£10,805	£11,420	£9,080	£44,977
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	10%	17%	21%	22%	17%	86%