	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,208	£11,376	£11,547	£11,835	£12,131	£58,098
Total Expenses	£8,270	£8,337	£8,395	£8,466	£8,538	£42,007
Profit Before Tax	£2,938	£3,039	£3,151	£3,369	£3,593	£16,091
Profit After Tax	£2,379	£2,462	£2,553	£2,729	£2,910	£13,033
Change In Property Value	£5,602	£9,111	£10,486	£11,115	£9,818	£46,131
Net Return	£7,981	£11,572	£13,038	£13,844	£12,729	£59,165
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	16%	24%	27%	28%	26%	121%