	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,760	£11,936	£12,115	£12,418	£12,729	£60,959
Total Expenses	£8,581	£8,649	£8,708	£8,780	£8,854	£43,572
Profit Before Tax	£3,179	£3,287	£3,408	£3,638	£3,875	£17,387
Profit After Tax	£2,575	£2,663	£2,760	£2,947	£3,139	£14,083
Change In Property Value	£5,880	£9,563	£11,007	£11,667	£10,306	£48,423
Net Return	£8,455	£12,226	£13,767	£14,614	£13,445	£62,506
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	16%	24%	27%	28%	26%	122%