	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	£9,080	£9,147	£9,205	£9,276	£9,349	£46,058
Profit Before Tax	£2,200	£2,302	£2,415	£2,635	£2,860	£12,413
Profit After Tax	£1,782	£1,865	£1,957	£2,134	£2,317	£10,054
Change In Property Value	£4,625	£8,533	£10,899	£12,543	£8,864	£45,464
Net Return	£6,407	£10,398	£12,855	£14,678	£11,181	£55,518
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	11%	18%	23%	26%	20%	98%