	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,880	£12,058	£12,239	£12,545	£12,859	£61,581
Total Expenses	£8,767	£8,797	£8,825	£8,866	£8,908	£44,163
Profit Before Tax	£3,114	£3,261	£3,414	£3,679	£3,950	£17,418
Profit After Tax	£2,522	£2,642	£2,765	£2,980	£3,200	£14,109
Change In Property Value	£5,500	£10,148	£12,961	£14,916	£10,541	£54,066
Net Return	£8,022	£12,789	£15,726	£17,896	£13,741	£68,174
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	19%	23%	27%	21%	102%