	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,400	£11,571	£11,745	£12,038	£12,339	£59,093
Total Expenses	£8,558	£8,587	£8,615	£8,655	£8,695	£43,110
Profit Before Tax	£2,842	£2,984	£3,130	£3,384	£3,644	£15,983
Profit After Tax	£2,302	£2,417	£2,535	£2,741	£2,951	£12,946
Change In Property Value	£5,375	£9,917	£12,666	£14,577	£10,301	£52,837
Net Return	£7,677	£12,334	£15,201	£17,318	£13,253	£65,783
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	19%	23%	26%	20%	100%