	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,412	£11,583	£11,757	£12,051	£12,352	£59,155
Total Expenses	£8,386	£8,453	£8,511	£8,582	£8,655	£42,587
Profit Before Tax	£3,026	£3,130	£3,246	£3,468	£3,697	£16,568
Profit After Tax	£2,451	£2,536	£2,629	£2,809	£2,994	£13,420
Change In Property Value	£5,705	£9,279	£10,679	£11,320	£9,999	£46,982
Net Return	£8,156	£11,814	£13,308	£14,129	£12,994	£60,401
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	16%	24%	27%	28%	26%	121%