	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,440	£10,597	£10,862	£11,133	£11,467	£54,498
Total Expenses	£8,797	£8,859	£8,928	£8,999	£9,075	£44,657
Profit Before Tax	£1,643	£1,738	£1,934	£2,134	£2,392	£9,841
Profit After Tax	£1,331	£1,408	£1,566	£1,729	£1,938	£7,971
Change In Property Value	£2,900	£2,958	£6,034	£7,845	£8,237	£27,974
Net Return	£4,231	£4,366	£7,600	£9,573	£10,174	£35,945
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	10%	10%	17%	22%	23%	81%