	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,784	£12,020	£12,260	£12,567	£12,881	£61,511
Total Expenses	£9,291	£9,365	£9,430	£9,503	£9,577	£47,166
Profit Before Tax	£2,493	£2,655	£2,830	£3,064	£3,304	£14,345
Profit After Tax	£2,019	£2,150	£2,292	£2,482	£2,676	£11,620
Change In Property Value	£5,700	£9,785	£12,329	£13,069	£11,544	£52,426
Net Return	£7,719	£11,935	£14,621	£15,550	£14,220	£64,045
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	20%	25%	27%	24%	110%