	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	£9,062	£9,135	£9,198	£9,269	£9,341	£46,005
Profit Before Tax	£2,038	£2,187	£2,350	£2,568	£2,792	£11,935
Profit After Tax	£1,650	£1,772	£1,904	£2,080	£2,261	£9,668
Change In Property Value	£5,550	£9,528	£12,005	£12,725	£11,240	£51,047
Net Return	£7,200	£11,299	£13,908	£14,805	£13,502	£60,715
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	18%	22%	24%	21%	97%