	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,604	£11,836	£12,073	£12,375	£12,684	£60,571
Total Expenses	£8,095	£8,131	£8,165	£8,206	£8,247	£40,844
Profit Before Tax	£3,509	£3,705	£3,908	£4,169	£4,437	£19,727
Profit After Tax	£2,842	£3,001	£3,165	£3,377	£3,594	£15,979
Change In Property Value	£6,000	£10,300	£12,978	£13,757	£12,152	£55,186
Net Return	£8,842	£13,301	£16,143	£17,134	£15,745	£71,165
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	13%	20%	24%	25%	23%	105%