	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,160	£11,383	£11,611	£11,901	£12,199	£58,254
Total Expenses	£8,103	£8,175	£8,239	£8,310	£8,382	£41,210
Profit Before Tax	£3,057	£3,208	£3,372	£3,591	£3,816	£17,044
Profit After Tax	£2,476	£2,598	£2,731	£2,909	£3,091	£13,805
Change In Property Value	£4,650	£7,983	£10,058	£10,661	£9,418	£42,769
Net Return	£7,126	£10,581	£12,789	£13,570	£12,509	£56,575
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	20%	24%	26%	24%	108%