	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,040	£11,206	£11,374	£11,658	£11,949	£57,227
Total Expenses	£8,252	£8,319	£8,376	£8,447	£8,518	£41,912
Profit Before Tax	£2,788	£2,887	£2,997	£3,211	£3,431	£15,315
Profit After Tax	£2,258	£2,339	£2,428	£2,601	£2,779	£12,405
Change In Property Value	£3,200	£6,528	£8,486	£8,911	£6,549	£33,674
Net Return	£5,458	£8,867	£10,914	£11,512	£9,329	£46,079
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	11%	18%	22%	23%	19%	94%