	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,788	£10,950	£11,114	£11,392	£11,677	£55,921
Total Expenses	£8,420	£8,486	£8,543	£8,613	£8,684	£42,747
Profit Before Tax	£2,368	£2,464	£2,571	£2,779	£2,993	£13,174
Profit After Tax	£1,918	£1,996	£2,082	£2,251	£2,424	£10,671
Change In Property Value	£4,980	£9,404	£10,823	£11,472	£9,121	£45,800
Net Return	£6,898	£11,400	£12,905	£13,723	£11,545	£56,471
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	14%	22%	25%	27%	23%	111%