	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,140	£10,292	£10,446	£10,708	£10,975	£52,562
Total Expenses	£8,114	£8,179	£8,235	£8,303	£8,373	£41,203
Profit Before Tax	£2,026	£2,113	£2,211	£2,404	£2,603	£11,358
Profit After Tax	£1,641	£1,712	£1,791	£1,948	£2,108	£9,200
Change In Property Value	£4,755	£8,979	£10,334	£10,954	£8,708	£43,729
Net Return	£6,396	£10,691	£12,125	£12,901	£10,816	£52,929
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	13%	22%	25%	27%	22%	109%