	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,368	£10,524	£10,787	£11,056	£11,388	£54,122
Total Expenses	£8,282	£8,309	£8,346	£8,384	£8,427	£41,747
Profit Before Tax	£2,086	£2,215	£2,441	£2,673	£2,961	£12,376
Profit After Tax	£1,690	£1,794	£1,977	£2,165	£2,398	£10,024
Change In Property Value	£3,400	£3,468	£7,075	£9,197	£9,657	£32,797
Net Return	£5,090	£5,262	£9,052	£11,362	£12,055	£42,821
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	10%	10%	17%	22%	23%	82%