	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,896	£11,059	£11,225	£11,506	£11,794	£56,480
Total Expenses	£8,398	£8,465	£8,522	£8,592	£8,664	£42,642
Profit Before Tax	£2,498	£2,595	£2,703	£2,914	£3,130	£13,839
Profit After Tax	£2,023	£2,102	£2,189	£2,360	£2,535	£11,209
Change In Property Value	£5,775	£9,393	£10,810	£11,459	£10,122	£47,558
Net Return	£7,798	£11,494	£12,999	£13,819	£12,657	£58,767
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	15%	23%	26%	27%	25%	116%