	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,884	£11,047	£11,323	£11,607	£11,955	£56,816
Total Expenses	£8,333	£8,361	£8,399	£8,439	£8,484	£42,016
Profit Before Tax	£2,551	£2,686	£2,924	£3,168	£3,471	£14,800
Profit After Tax	£2,066	£2,176	£2,369	£2,566	£2,811	£11,988
Change In Property Value	£3,400	£3,468	£7,075	£9,197	£9,657	£32,797
Net Return	£5,466	£5,644	£9,443	£11,763	£12,468	£44,785
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	11%	11%	18%	23%	24%	86%