	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,728	£10,889	£11,052	£11,329	£11,612	£55,610
Total Expenses	£8,382	£8,448	£8,505	£8,575	£8,646	£42,555
Profit Before Tax	£2,346	£2,441	£2,547	£2,754	£2,966	£13,055
Profit After Tax	£1,901	£1,977	£2,063	£2,231	£2,403	£10,574
Change In Property Value	£4,950	£9,347	£10,758	£11,403	£9,066	£45,524
Net Return	£6,851	£11,325	£12,821	£13,634	£11,468	£56,098
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	14%	22%	25%	27%	23%	111%