	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,236	£10,390	£10,649	£10,916	£11,243	£53,433
Total Expenses	£8,070	£8,097	£8,134	£8,171	£8,215	£40,686
Profit Before Tax	£2,166	£2,293	£2,516	£2,744	£3,028	£12,747
Profit After Tax	£1,754	£1,857	£2,038	£2,223	£2,453	£10,325
Change In Property Value	£3,300	£3,366	£6,867	£8,927	£9,373	£31,832
Net Return	£5,054	£5,223	£8,904	£11,150	£11,826	£42,158
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	10%	10%	18%	22%	23%	83%