	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,560	£10,771	£11,040	£11,316	£11,599	£55,288
Total Expenses	£7,904	£7,937	£7,974	£8,013	£8,052	£39,880
Profit Before Tax	£2,656	£2,835	£3,066	£3,304	£3,548	£15,408
Profit After Tax	£2,151	£2,296	£2,484	£2,676	£2,874	£12,480
Change In Property Value	£4,800	£4,944	£8,487	£10,694	£11,336	£40,261
Net Return	£6,951	£7,240	£10,971	£13,370	£14,209	£52,741
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	22%	27%	29%	108%