	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,472	£11,644	£11,819	£12,114	£12,417	£59,466
Total Expenses	£8,887	£8,916	£8,944	£8,984	£9,025	£44,756
Profit Before Tax	£2,585	£2,728	£2,875	£3,130	£3,392	£14,710
Profit After Tax	£2,094	£2,210	£2,329	£2,535	£2,748	£11,915
Change In Property Value	£4,500	£9,180	£11,934	£12,531	£9,210	£47,355
Net Return	£6,594	£11,390	£14,263	£15,066	£11,958	£59,270
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	10%	17%	21%	22%	17%	87%