	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,220	£11,388	£11,559	£11,848	£12,144	£58,160
Total Expenses	£8,431	£8,498	£8,556	£8,627	£8,699	£42,810
Profit Before Tax	£2,789	£2,891	£3,003	£3,222	£3,446	£15,350
Profit After Tax	£2,259	£2,341	£2,433	£2,609	£2,791	£12,434
Change In Property Value	£4,950	£9,347	£10,758	£11,403	£9,066	£45,524
Net Return	£7,209	£11,689	£13,191	£14,013	£11,856	£57,958
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	23%	115%