	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,352	£11,522	£11,695	£11,987	£12,287	£58,844
Total Expenses	£8,356	£8,423	£8,481	£8,552	£8,625	£42,436
Profit Before Tax	£2,996	£3,100	£3,214	£3,436	£3,663	£16,408
Profit After Tax	£2,427	£2,511	£2,604	£2,783	£2,967	£13,291
Change In Property Value	£5,679	£9,236	£10,630	£11,268	£9,953	£46,766
Net Return	£8,106	£11,747	£13,233	£14,050	£12,920	£60,056
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	16%	24%	27%	28%	26%	121%