	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,004	£11,169	£11,337	£11,620	£11,911	£57,040
Total Expenses	£8,088	£8,154	£8,212	£8,282	£8,354	£41,089
Profit Before Tax	£2,916	£3,015	£3,125	£3,338	£3,557	£15,951
Profit After Tax	£2,362	£2,442	£2,531	£2,704	£2,881	£12,920
Change In Property Value	£5,425	£8,823	£10,155	£10,764	£9,508	£44,676
Net Return	£7,787	£11,266	£12,686	£13,468	£12,389	£57,596
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	16%	24%	27%	28%	26%	121%