	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	£8,478	£8,544	£8,602	£8,671	£8,743	£43,038
Profit Before Tax	£2,406	£2,503	£2,611	£2,822	£3,038	£13,380
Profit After Tax	£1,949	£2,028	£2,115	£2,286	£2,461	£10,838
Change In Property Value	£5,025	£9,489	£10,921	£11,576	£9,203	£46,214
Net Return	£6,974	£11,516	£13,036	£13,862	£11,664	£57,052
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	14%	22%	25%	27%	23%	111%