	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,736	£11,912	£12,091	£12,393	£12,703	£60,835
Total Expenses	£9,074	£9,104	£9,132	£9,173	£9,214	£45,697
Profit Before Tax	£2,662	£2,808	£2,959	£3,220	£3,488	£15,138
Profit After Tax	£2,156	£2,275	£2,397	£2,608	£2,826	£12,261
Change In Property Value	£5,750	£10,609	£13,550	£15,595	£11,020	£56,523
Net Return	£7,906	£12,883	£15,946	£18,203	£13,846	£68,785
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	11%	18%	23%	26%	20%	98%