	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,196	£11,364	£11,648	£11,939	£12,297	£58,445
Total Expenses	£9,468	£9,530	£9,602	£9,675	£9,753	£48,028
Profit Before Tax	£1,728	£1,834	£2,046	£2,264	£2,544	£10,417
Profit After Tax	£1,400	£1,485	£1,657	£1,834	£2,061	£8,438
Change In Property Value	£3,200	£3,264	£6,659	£8,656	£9,089	£30,868
Net Return	£4,600	£4,749	£8,316	£10,490	£11,150	£39,305
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	9%	10%	17%	21%	23%	80%