	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,680	£10,894	£11,111	£11,389	£11,674	£55,748
Total Expenses	£8,699	£8,770	£8,833	£8,902	£8,974	£44,177
Profit Before Tax	£1,981	£2,124	£2,279	£2,487	£2,700	£11,571
Profit After Tax	£1,605	£1,720	£1,846	£2,014	£2,187	£9,373
Change In Property Value	£5,250	£9,013	£11,356	£12,037	£10,633	£48,288
Net Return	£6,855	£10,733	£13,201	£14,051	£12,820	£57,661
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	13%	20%	25%	26%	24%	108%