	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,152	£10,304	£10,459	£10,720	£10,988	£52,624
Total Expenses	£7,562	£7,590	£7,616	£7,653	£7,690	£38,111
Profit Before Tax	£2,590	£2,714	£2,843	£3,068	£3,298	£14,513
Profit After Tax	£2,098	£2,198	£2,303	£2,485	£2,672	£11,755
Change In Property Value	£4,699	£8,669	£11,072	£12,743	£9,005	£46,189
Net Return	£6,796	£10,868	£13,375	£15,228	£11,677	£57,944
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	19%	23%	27%	20%	101%