	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,964	£12,143	£12,326	£12,634	£12,950	£62,016
Total Expenses	£9,097	£9,127	£9,156	£9,197	£9,239	£45,815
Profit Before Tax	£2,867	£3,016	£3,170	£3,437	£3,711	£16,201
Profit After Tax	£2,323	£2,443	£2,568	£2,784	£3,006	£13,123
Change In Property Value	£4,600	£9,384	£12,199	£12,809	£9,415	£48,407
Net Return	£6,923	£11,827	£14,767	£15,593	£12,420	£61,530
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	10%	17%	21%	22%	18%	88%