	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,884	£11,047	£11,213	£11,493	£11,781	£56,418
Total Expenses	£8,236	£8,303	£8,360	£8,430	£8,502	£41,831
Profit Before Tax	£2,648	£2,745	£2,853	£3,063	£3,279	£14,587
Profit After Tax	£2,145	£2,223	£2,311	£2,481	£2,656	£11,815
Change In Property Value	£4,800	£9,064	£10,432	£11,058	£8,791	£44,145
Net Return	£6,945	£11,287	£12,743	£13,539	£11,447	£55,960
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	14%	23%	26%	28%	23%	114%