	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,080	£10,231	£10,385	£10,644	£10,910	£52,251
Total Expenses	£7,995	£8,060	£8,117	£8,184	£8,254	£40,610
Profit Before Tax	£2,085	£2,171	£2,268	£2,460	£2,657	£11,641
Profit After Tax	£1,689	£1,758	£1,837	£1,993	£2,152	£9,429
Change In Property Value	£4,650	£8,781	£10,106	£10,712	£8,516	£42,765
Net Return	£6,339	£10,539	£11,943	£12,705	£10,668	£52,194
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	22%	25%	27%	22%	110%