	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,500	£10,657	£10,924	£11,197	£11,533	£54,811
Total Expenses	£8,999	£9,061	£9,131	£9,202	£9,278	£45,671
Profit Before Tax	£1,501	£1,596	£1,793	£1,995	£2,255	£9,141
Profit After Tax	£1,216	£1,293	£1,453	£1,616	£1,826	£7,404
Change In Property Value	£4,499	£4,633	£8,750	£10,070	£10,674	£38,625
Net Return	£5,714	£5,927	£10,202	£11,686	£12,501	£46,029
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	27%	100%