	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,644	£10,804	£11,074	£11,351	£11,691	£55,563
Total Expenses	£8,619	£8,681	£8,751	£8,822	£8,899	£43,772
Profit Before Tax	£2,025	£2,123	£2,323	£2,528	£2,792	£11,791
Profit After Tax	£1,640	£1,719	£1,882	£2,048	£2,262	£9,551
Change In Property Value	£4,200	£4,326	£8,169	£9,402	£9,966	£36,062
Net Return	£5,840	£6,045	£10,050	£11,450	£12,227	£45,613
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	23%	27%	28%	106%