	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,892	£12,070	£12,251	£12,558	£12,872	£61,643
Total Expenses	£9,463	£9,531	£9,590	£9,663	£9,737	£47,984
Profit Before Tax	£2,429	£2,539	£2,661	£2,895	£3,135	£13,659
Profit After Tax	£1,967	£2,057	£2,156	£2,345	£2,539	£11,064
Change In Property Value	£4,875	£8,994	£11,488	£13,221	£9,343	£47,922
Net Return	£6,842	£11,051	£13,643	£15,566	£11,882	£58,986
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	11%	19%	23%	26%	20%	99%