	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,400	£11,628	£11,861	£12,157	£12,461	£59,507
Total Expenses	£7,753	£7,789	£7,822	£7,862	£7,903	£39,129
Profit Before Tax	£3,647	£3,839	£4,039	£4,295	£4,558	£20,377
Profit After Tax	£2,954	£3,110	£3,271	£3,479	£3,692	£16,506
Change In Property Value	£5,700	£9,785	£12,329	£13,069	£11,544	£52,427
Net Return	£8,654	£12,895	£15,600	£16,548	£15,236	£68,933
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	15%	22%	27%	28%	26%	118%