	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,880	£12,118	£12,360	£12,669	£12,986	£62,012
Total Expenses	£8,497	£8,571	£8,636	£8,709	£8,783	£43,195
Profit Before Tax	£3,383	£3,547	£3,724	£3,960	£4,203	£18,817
Profit After Tax	£2,740	£2,873	£3,017	£3,208	£3,404	£15,242
Change In Property Value	£4,950	£8,498	£10,707	£11,349	£10,025	£45,529
Net Return	£7,690	£11,371	£13,723	£14,557	£13,429	£60,771
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	20%	25%	26%	24%	109%