	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,848	£11,011	£11,286	£11,568	£11,915	£56,628
Total Expenses	£8,528	£8,556	£8,594	£8,633	£8,679	£42,989
Profit Before Tax	£2,320	£2,455	£2,692	£2,935	£3,237	£13,639
Profit After Tax	£1,879	£1,989	£2,181	£2,377	£2,622	£11,047
Change In Property Value	£6,125	£6,339	£10,311	£11,866	£12,578	£47,220
Net Return	£8,004	£8,328	£12,491	£14,244	£15,200	£58,267
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	15%	16%	23%	27%	28%	109%