	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,568	£11,742	£11,918	£12,216	£12,521	£59,964
Total Expenses	£9,576	£9,643	£9,702	£9,773	£9,846	£48,540
Profit Before Tax	£1,992	£2,098	£2,216	£2,442	£2,674	£11,423
Profit After Tax	£1,614	£1,700	£1,795	£1,978	£2,166	£9,253
Change In Property Value	£1,995	£6,045	£8,302	£9,713	£7,894	£33,949
Net Return	£3,609	£7,745	£10,097	£11,691	£10,061	£43,202
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	6%	13%	17%	19%	17%	71%