	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,004	£11,169	£11,337	£11,620	£11,911	£57,040
Total Expenses	£8,679	£8,708	£8,735	£8,774	£8,813	£43,709
Profit Before Tax	£2,325	£2,461	£2,602	£2,846	£3,097	£13,331
Profit After Tax	£1,883	£1,994	£2,107	£2,306	£2,509	£10,798
Change In Property Value	£5,500	£10,148	£12,961	£14,916	£10,541	£54,066
Net Return	£7,383	£12,141	£15,068	£17,222	£13,050	£64,864
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	18%	22%	26%	19%	97%