	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,652	£11,827	£12,004	£12,304	£12,612	£60,399
Total Expenses	£9,118	£9,185	£9,244	£9,316	£9,389	£46,251
Profit Before Tax	£2,534	£2,642	£2,760	£2,989	£3,223	£14,148
Profit After Tax	£2,053	£2,140	£2,236	£2,421	£2,611	£11,460
Change In Property Value	£3,700	£7,548	£9,812	£10,303	£7,573	£38,936
Net Return	£5,753	£9,688	£12,048	£12,724	£10,183	£50,396
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	10%	17%	21%	23%	18%	89%