	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,472	£11,644	£11,819	£12,114	£12,417	£59,466
Total Expenses	£9,100	£9,167	£9,225	£9,297	£9,370	£46,158
Profit Before Tax	£2,372	£2,477	£2,593	£2,818	£3,048	£13,308
Profit After Tax	£1,922	£2,007	£2,101	£2,282	£2,468	£10,780
Change In Property Value	£5,550	£10,480	£12,062	£12,786	£10,164	£51,042
Net Return	£7,472	£12,487	£14,163	£15,068	£12,633	£61,822
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	13%	22%	25%	27%	22%	109%