	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,716	£10,877	£11,149	£11,427	£11,770	£55,939
Total Expenses	£8,316	£8,344	£8,382	£8,421	£8,466	£41,928
Profit Before Tax	£2,400	£2,533	£2,767	£3,007	£3,305	£14,011
Profit After Tax	£1,944	£2,052	£2,241	£2,435	£2,677	£11,349
Change In Property Value	£5,950	£6,158	£10,016	£11,527	£12,219	£45,871
Net Return	£7,894	£8,210	£12,257	£13,963	£14,896	£57,219
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	15%	16%	24%	27%	29%	110%