	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,872	£11,089	£11,311	£11,594	£11,884	£56,751
Total Expenses	£8,555	£8,627	£8,690	£8,760	£8,832	£43,465
Profit Before Tax	£2,317	£2,462	£2,621	£2,834	£3,052	£13,285
Profit After Tax	£1,876	£1,995	£2,123	£2,295	£2,472	£10,761
Change In Property Value	£5,099	£8,752	£11,028	£11,690	£10,326	£46,895
Net Return	£6,975	£10,747	£13,151	£13,985	£12,798	£57,656
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	21%	25%	27%	25%	111%