	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,140	£10,292	£10,446	£10,708	£10,975	£52,562
Total Expenses	£8,033	£8,099	£8,155	£8,223	£8,292	£40,802
Profit Before Tax	£2,107	£2,194	£2,292	£2,485	£2,683	£11,760
Profit After Tax	£1,706	£1,777	£1,856	£2,013	£2,173	£9,525
Change In Property Value	£4,680	£8,837	£10,171	£10,781	£8,571	£43,041
Net Return	£6,386	£10,614	£12,027	£12,794	£10,744	£52,566
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	22%	25%	27%	22%	110%