	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,628	£11,802	£11,979	£12,279	£12,586	£60,275
Total Expenses	£9,099	£9,167	£9,225	£9,297	£9,370	£46,158
Profit Before Tax	£2,529	£2,636	£2,754	£2,982	£3,216	£14,117
Profit After Tax	£2,048	£2,135	£2,231	£2,415	£2,605	£11,434
Change In Property Value	£5,535	£10,452	£12,029	£12,751	£10,137	£50,904
Net Return	£7,583	£12,587	£14,260	£15,166	£12,742	£62,339
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	22%	25%	27%	23%	111%