	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,904	£12,142	£12,385	£12,695	£13,012	£62,137
Total Expenses	£8,660	£8,734	£8,799	£8,872	£8,946	£44,012
Profit Before Tax	£3,244	£3,408	£3,586	£3,823	£4,065	£18,126
Profit After Tax	£2,628	£2,761	£2,904	£3,096	£3,293	£14,682
Change In Property Value	£5,100	£8,755	£11,031	£11,693	£10,329	£46,908
Net Return	£7,728	£11,516	£13,936	£14,789	£13,622	£61,590
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	20%	24%	26%	24%	107%