	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,976	£12,156	£12,338	£12,646	£12,963	£62,079
Total Expenses	£8,454	£8,485	£8,513	£8,555	£8,597	£42,604
Profit Before Tax	£3,522	£3,671	£3,825	£4,092	£4,366	£19,475
Profit After Tax	£2,853	£2,973	£3,098	£3,314	£3,536	£15,774
Change In Property Value	£4,200	£8,568	£11,138	£11,695	£8,596	£44,198
Net Return	£7,053	£11,541	£14,236	£15,010	£12,132	£59,972
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	11%	18%	22%	23%	19%	94%