	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	£8,238	£8,304	£8,362	£8,432	£8,503	£41,839
Profit Before Tax	£2,646	£2,743	£2,851	£3,062	£3,277	£14,579
Profit After Tax	£2,143	£2,222	£2,309	£2,480	£2,655	£11,809
Change In Property Value	£4,802	£9,067	£10,435	£11,061	£8,794	£44,158
Net Return	£6,945	£11,289	£12,744	£13,541	£11,448	£55,967
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	14%	23%	26%	28%	23%	114%