	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	£8,073	£8,103	£8,131	£8,170	£8,211	£40,689
Profit Before Tax	£3,327	£3,468	£3,614	£3,868	£4,128	£18,404
Profit After Tax	£2,695	£2,809	£2,927	£3,133	£3,344	£14,907
Change In Property Value	£3,999	£8,158	£10,605	£11,136	£8,185	£42,083
Net Return	£6,694	£10,967	£13,533	£14,269	£11,528	£56,990
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	11%	18%	22%	23%	19%	93%