	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,368	£10,524	£10,681	£10,948	£11,222	£53,743
Total Expenses	£8,169	£8,234	£8,291	£8,360	£8,430	£41,483
Profit Before Tax	£2,199	£2,289	£2,390	£2,589	£2,793	£12,260
Profit After Tax	£1,781	£1,854	£1,936	£2,097	£2,262	£9,931
Change In Property Value	£4,785	£9,036	£10,399	£11,023	£8,763	£44,007
Net Return	£6,566	£10,890	£12,335	£13,120	£11,025	£53,937
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	22%	25%	27%	23%	110%