	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	£8,102	£8,135	£8,173	£8,211	£8,250	£40,871
Profit Before Tax	£2,458	£2,636	£2,868	£3,105	£3,349	£14,416
Profit After Tax	£1,991	£2,135	£2,323	£2,515	£2,713	£11,677
Change In Property Value	£4,950	£5,099	£8,752	£11,028	£11,690	£41,519
Net Return	£6,941	£7,234	£11,075	£13,543	£14,403	£53,196
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	22%	27%	29%	105%