	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,776	£10,992	£11,266	£11,548	£11,837	£56,418
Total Expenses	£8,632	£8,700	£8,770	£8,842	£8,914	£43,858
Profit Before Tax	£2,144	£2,292	£2,496	£2,706	£2,923	£12,561
Profit After Tax	£1,737	£1,856	£2,022	£2,192	£2,368	£10,174
Change In Property Value	£4,200	£4,326	£7,426	£9,357	£9,919	£35,228
Net Return	£5,937	£6,182	£9,448	£11,549	£12,286	£45,402
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	13%	20%	24%	26%	96%