	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,764	£10,925	£11,089	£11,367	£11,651	£55,796
Total Expenses	£8,321	£8,387	£8,444	£8,514	£8,585	£42,252
Profit Before Tax	£2,443	£2,538	£2,645	£2,853	£3,066	£13,545
Profit After Tax	£1,979	£2,056	£2,142	£2,311	£2,483	£10,971
Change In Property Value	£4,890	£9,234	£10,627	£11,265	£8,956	£44,972
Net Return	£6,869	£11,290	£12,770	£13,576	£11,439	£55,943
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	23%	26%	27%	23%	112%