	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,388	£11,559	£11,732	£12,026	£12,326	£59,031
Total Expenses	£8,448	£8,515	£8,573	£8,644	£8,717	£42,897
Profit Before Tax	£2,940	£3,044	£3,159	£3,381	£3,609	£16,134
Profit After Tax	£2,382	£2,466	£2,559	£2,739	£2,923	£13,068
Change In Property Value	£5,775	£9,393	£10,810	£11,459	£10,122	£47,558
Net Return	£8,157	£11,858	£13,369	£14,197	£13,045	£60,627
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	16%	23%	26%	28%	26%	120%