	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,896	£11,059	£11,336	£11,619	£11,968	£56,879
Total Expenses	£8,136	£8,164	£8,202	£8,242	£8,287	£41,031
Profit Before Tax	£2,760	£2,896	£3,134	£3,378	£3,681	£15,848
Profit After Tax	£2,236	£2,345	£2,538	£2,736	£2,982	£12,837
Change In Property Value	£5,775	£5,977	£9,721	£11,188	£11,860	£44,522
Net Return	£8,011	£8,323	£12,260	£13,924	£14,841	£57,359
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	16%	16%	24%	28%	29%	114%