	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,896	£11,114	£11,392	£11,677	£11,968	£57,047
Total Expenses	£8,136	£8,169	£8,208	£8,247	£8,287	£41,047
Profit Before Tax	£2,760	£2,945	£3,184	£3,429	£3,681	£15,999
Profit After Tax	£2,236	£2,385	£2,579	£2,778	£2,982	£12,959
Change In Property Value	£4,950	£5,099	£8,752	£11,028	£11,690	£41,519
Net Return	£7,186	£7,484	£11,331	£13,806	£14,672	£54,478
Return From Rental Income (%)	4%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	22%	27%	29%	108%