	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,580	£11,754	£11,930	£12,228	£12,534	£60,026
Total Expenses	£8,483	£8,550	£8,609	£8,681	£8,754	£43,077
Profit Before Tax	£3,097	£3,203	£3,321	£3,548	£3,780	£16,949
Profit After Tax	£2,509	£2,595	£2,690	£2,874	£3,062	£13,729
Change In Property Value	£5,793	£9,421	£10,843	£11,493	£10,152	£47,702
Net Return	£8,301	£12,016	£13,533	£14,367	£13,214	£61,431
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	16%	24%	27%	28%	26%	121%