	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,880	£12,058	£12,239	£12,545	£12,859	£61,581
Total Expenses	£8,495	£8,563	£8,622	£8,695	£8,769	£43,144
Profit Before Tax	£3,385	£3,495	£3,617	£3,850	£4,090	£18,437
Profit After Tax	£2,742	£2,831	£2,930	£3,119	£3,313	£14,934
Change In Property Value	£4,949	£9,344	£10,755	£11,400	£9,063	£45,510
Net Return	£7,690	£12,175	£13,684	£14,519	£12,376	£60,444
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	24%	27%	29%	25%	120%