	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,644	£10,804	£11,074	£11,351	£11,691	£55,563
Total Expenses	£9,095	£9,157	£9,227	£9,298	£9,375	£46,153
Profit Before Tax	£1,549	£1,647	£1,847	£2,052	£2,316	£9,411
Profit After Tax	£1,255	£1,334	£1,496	£1,662	£1,876	£7,623
Change In Property Value	£4,560	£4,697	£8,869	£10,208	£10,820	£39,153
Net Return	£5,815	£6,031	£10,365	£11,870	£12,696	£46,776
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	27%	100%