	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,476	£10,686	£10,953	£11,226	£11,507	£54,848
Total Expenses	£8,471	£8,503	£8,541	£8,579	£8,618	£42,712
Profit Before Tax	£2,005	£2,182	£2,412	£2,647	£2,889	£12,136
Profit After Tax	£1,624	£1,768	£1,954	£2,144	£2,340	£9,830
Change In Property Value	£5,235	£5,392	£9,256	£11,663	£12,363	£43,909
Net Return	£6,859	£7,160	£11,210	£13,807	£14,703	£53,739
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	12%	19%	23%	25%	91%