	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,080	£10,231	£10,487	£10,749	£11,072	£52,619
Total Expenses	£7,856	£7,883	£7,919	£7,956	£7,999	£39,613
Profit Before Tax	£2,224	£2,349	£2,568	£2,793	£3,073	£13,006
Profit After Tax	£1,801	£1,902	£2,080	£2,262	£2,489	£10,535
Change In Property Value	£5,600	£5,796	£9,427	£10,849	£11,500	£43,172
Net Return	£7,401	£7,698	£11,507	£13,112	£13,989	£53,708
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	15%	16%	23%	27%	29%	110%