	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,400	£11,571	£11,745	£12,038	£12,339	£59,093
Total Expenses	£7,753	£7,783	£7,810	£7,850	£7,891	£39,088
Profit Before Tax	£3,647	£3,788	£3,934	£4,188	£4,448	£20,005
Profit After Tax	£2,954	£3,068	£3,187	£3,392	£3,603	£16,204
Change In Property Value	£6,650	£10,816	£12,448	£13,195	£11,655	£54,764
Net Return	£9,604	£13,884	£15,635	£16,587	£15,258	£70,968
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	17%	24%	27%	29%	26%	122%