	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,664	£11,839	£12,017	£12,317	£12,625	£60,461
Total Expenses	£8,745	£8,775	£8,803	£8,843	£8,885	£44,051
Profit Before Tax	£2,919	£3,064	£3,214	£3,474	£3,740	£16,410
Profit After Tax	£2,364	£2,482	£2,603	£2,814	£3,029	£13,292
Change In Property Value	£5,500	£10,148	£12,961	£14,916	£10,541	£54,066
Net Return	£7,864	£12,629	£15,564	£17,730	£13,570	£67,358
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	19%	23%	26%	20%	101%