	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,952	£12,131	£12,313	£12,621	£12,937	£61,954
Total Expenses	£9,019	£9,087	£9,146	£9,219	£9,293	£45,763
Profit Before Tax	£2,933	£3,044	£3,167	£3,402	£3,644	£16,191
Profit After Tax	£2,376	£2,466	£2,565	£2,756	£2,951	£13,115
Change In Property Value	£5,430	£10,254	£11,801	£12,509	£9,945	£49,938
Net Return	£7,806	£12,720	£14,366	£15,265	£12,896	£63,053
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	14%	23%	26%	28%	23%	114%