	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,356	£10,511	£10,774	£11,043	£11,375	£54,060
Total Expenses	£8,590	£8,652	£8,721	£8,792	£8,867	£43,622
Profit Before Tax	£1,766	£1,860	£2,053	£2,252	£2,507	£10,438
Profit After Tax	£1,430	£1,506	£1,663	£1,824	£2,031	£8,455
Change In Property Value	£4,200	£4,326	£8,169	£9,402	£9,966	£36,062
Net Return	£5,630	£5,832	£9,832	£11,226	£11,997	£44,517
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	104%