	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,760	£11,936	£12,115	£12,418	£12,729	£60,959
Total Expenses	£9,559	£9,589	£9,617	£9,658	£9,700	£48,123
Profit Before Tax	£2,201	£2,347	£2,498	£2,760	£3,029	£12,836
Profit After Tax	£1,783	£1,901	£2,024	£2,236	£2,454	£10,397
Change In Property Value	£7,350	£13,879	£15,974	£16,932	£13,461	£67,596
Net Return	£9,133	£15,781	£17,997	£19,168	£15,915	£77,994
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	12%	21%	24%	26%	21%	105%