	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,616	£11,848	£12,085	£12,387	£12,697	£60,634
Total Expenses	£8,579	£8,615	£8,649	£8,690	£8,731	£43,264
Profit Before Tax	£3,037	£3,233	£3,436	£3,698	£3,966	£17,370
Profit After Tax	£2,460	£2,619	£2,783	£2,995	£3,212	£14,070
Change In Property Value	£6,450	£11,073	£13,951	£14,788	£13,063	£59,325
Net Return	£8,910	£13,692	£16,735	£17,784	£16,275	£73,395
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	21%	25%	27%	24%	110%