	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,280	£11,449	£11,621	£11,911	£12,209	£58,471
Total Expenses	£8,984	£9,051	£9,109	£9,180	£9,252	£45,576
Profit Before Tax	£2,296	£2,398	£2,512	£2,732	£2,957	£12,895
Profit After Tax	£1,860	£1,943	£2,035	£2,213	£2,395	£10,445
Change In Property Value	£6,370	£10,360	£11,924	£12,639	£11,165	£52,458
Net Return	£8,230	£12,303	£13,959	£14,852	£13,560	£62,903
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	15%	22%	25%	27%	24%	113%