	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,076	£11,242	£11,411	£11,696	£11,988	£57,413
Total Expenses	£8,674	£8,740	£8,798	£8,869	£8,941	£44,022
Profit Before Tax	£2,402	£2,502	£2,612	£2,827	£3,048	£13,391
Profit After Tax	£1,946	£2,026	£2,116	£2,290	£2,469	£10,847
Change In Property Value	£6,055	£9,848	£11,334	£12,014	£10,613	£49,864
Net Return	£8,001	£11,874	£13,450	£14,304	£13,081	£60,711
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	15%	22%	25%	27%	25%	115%