	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,980	£11,145	£11,423	£11,709	£12,060	£57,317
Total Expenses	£8,740	£8,767	£8,806	£8,846	£8,891	£44,050
Profit Before Tax	£2,241	£2,377	£2,617	£2,863	£3,169	£13,267
Profit After Tax	£1,815	£1,926	£2,120	£2,319	£2,567	£10,746
Change In Property Value	£6,300	£6,521	£10,605	£12,206	£12,938	£48,569
Net Return	£8,115	£8,446	£12,725	£14,525	£15,505	£59,315
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	15%	15%	23%	26%	28%	108%