	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,100	£11,322	£11,548	£11,837	£12,133	£57,941
Total Expenses	£7,562	£7,597	£7,630	£7,669	£7,710	£38,168
Profit Before Tax	£3,538	£3,725	£3,918	£4,168	£4,424	£19,772
Profit After Tax	£2,865	£3,017	£3,174	£3,376	£3,583	£16,016
Change In Property Value	£5,550	£9,528	£12,005	£12,725	£11,240	£51,047
Net Return	£8,415	£12,545	£15,179	£16,101	£14,823	£67,063
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	20%	24%	26%	24%	107%