	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,112	£11,279	£11,448	£11,734	£12,027	£57,600
Total Expenses	£8,220	£8,287	£8,345	£8,415	£8,487	£41,755
Profit Before Tax	£2,892	£2,992	£3,103	£3,319	£3,540	£15,845
Profit After Tax	£2,342	£2,423	£2,513	£2,688	£2,867	£12,834
Change In Property Value	£5,558	£9,039	£10,403	£11,028	£9,741	£45,769
Net Return	£7,900	£11,462	£12,917	£13,716	£12,608	£58,603
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	16%	24%	27%	28%	26%	120%