	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,688	£11,863	£12,041	£12,342	£12,651	£60,586
Total Expenses	£8,263	£8,293	£8,321	£8,362	£8,403	£41,642
Profit Before Tax	£3,425	£3,570	£3,720	£3,981	£4,248	£18,944
Profit After Tax	£2,774	£2,892	£3,013	£3,224	£3,441	£15,344
Change In Property Value	£4,099	£8,362	£10,871	£11,414	£8,389	£43,135
Net Return	£6,873	£11,254	£13,884	£14,638	£11,830	£58,479
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	11%	18%	22%	23%	19%	94%