	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,920	£11,084	£11,250	£11,531	£11,820	£56,605
Total Expenses	£8,349	£8,378	£8,405	£8,443	£8,483	£42,057
Profit Before Tax	£2,571	£2,706	£2,846	£3,088	£3,337	£14,548
Profit After Tax	£2,083	£2,192	£2,305	£2,501	£2,703	£11,784
Change In Property Value	£7,350	£11,954	£13,758	£14,584	£12,882	£60,529
Net Return	£9,433	£14,146	£16,063	£17,085	£15,585	£72,313
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	15%	22%	25%	27%	24%	113%