	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,100	£11,266	£11,435	£11,721	£12,014	£57,538
Total Expenses	£8,001	£8,067	£8,125	£8,196	£8,268	£40,656
Profit Before Tax	£3,099	£3,199	£3,310	£3,526	£3,747	£16,882
Profit After Tax	£2,511	£2,591	£2,681	£2,856	£3,035	£13,674
Change In Property Value	£4,560	£8,611	£9,910	£10,505	£8,351	£41,937
Net Return	£7,071	£11,202	£12,592	£13,361	£11,386	£55,611
Return From Rental Income (%)	5%	6%	6%	6%	7%	29%
Total Net Return (%)	15%	24%	27%	29%	24%	119%