	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,964	£12,143	£12,326	£12,634	£12,950	£62,016
Total Expenses	£9,308	£9,376	£9,435	£9,508	£9,582	£47,209
Profit Before Tax	£2,656	£2,767	£2,890	£3,126	£3,368	£14,807
Profit After Tax	£2,151	£2,242	£2,341	£2,532	£2,728	£11,994
Change In Property Value	£5,699	£10,761	£12,385	£13,128	£10,436	£52,408
Net Return	£7,850	£13,002	£14,726	£15,660	£13,164	£64,402
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	14%	22%	25%	27%	23%	111%