	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,028	£11,193	£11,361	£11,645	£11,936	£57,165
Total Expenses	£8,733	£8,800	£8,858	£8,928	£9,000	£44,319
Profit Before Tax	£2,295	£2,393	£2,504	£2,717	£2,937	£12,846
Profit After Tax	£1,859	£1,939	£2,028	£2,201	£2,379	£10,405
Change In Property Value	£5,250	£9,914	£11,410	£12,094	£9,615	£48,283
Net Return	£7,109	£11,852	£13,438	£14,295	£11,994	£58,688
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	13%	22%	25%	27%	22%	110%