	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,016	£11,181	£11,349	£11,633	£11,923	£57,102
Total Expenses	£8,731	£8,797	£8,855	£8,925	£8,997	£44,305
Profit Before Tax	£2,285	£2,384	£2,494	£2,708	£2,927	£12,798
Profit After Tax	£1,851	£1,931	£2,020	£2,193	£2,371	£10,366
Change In Property Value	£5,249	£9,911	£11,407	£12,091	£9,612	£48,269
Net Return	£7,100	£11,842	£13,427	£14,284	£11,983	£58,635
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	13%	22%	25%	27%	22%	110%