	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,800	£10,962	£11,236	£11,517	£11,862	£56,377
Total Expenses	£8,722	£8,749	£8,787	£8,826	£8,872	£43,956
Profit Before Tax	£2,079	£2,213	£2,449	£2,691	£2,991	£12,421
Profit After Tax	£1,684	£1,792	£1,983	£2,179	£2,423	£10,061
Change In Property Value	£6,300	£6,521	£10,605	£12,206	£12,938	£48,569
Net Return	£7,984	£8,313	£12,589	£14,385	£15,360	£58,630
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	15%	15%	23%	26%	28%	107%