	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,652	£11,827	£12,004	£12,304	£12,612	£60,399
Total Expenses	£9,118	£9,185	£9,244	£9,316	£9,389	£46,251
Profit Before Tax	£2,534	£2,642	£2,760	£2,989	£3,223	£14,148
Profit After Tax	£2,053	£2,140	£2,236	£2,421	£2,611	£11,460
Change In Property Value	£5,550	£10,480	£12,062	£12,786	£10,164	£51,042
Net Return	£7,603	£12,620	£14,298	£15,206	£12,775	£62,502
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	22%	25%	27%	23%	111%